[MQTECH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 55.83%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 23,687 13,584 56,150 38,765 25,446 14,599 47,318 -37.03%
PBT 3,728 2,539 7,844 5,920 3,750 1,966 6,181 -28.68%
Tax -198 -86 -610 -631 -356 -220 -829 -61.60%
NP 3,530 2,453 7,234 5,289 3,394 1,746 5,352 -24.28%
-
NP to SH 3,530 2,453 7,234 5,289 3,394 1,746 5,352 -24.28%
-
Tax Rate 5.31% 3.39% 7.78% 10.66% 9.49% 11.19% 13.41% -
Total Cost 20,157 11,131 48,916 33,476 22,052 12,853 41,966 -38.75%
-
Net Worth 39,441 36,411 34,538 33,343 32,214 31,014 28,474 24.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,183 - 3,070 1,149 1,150 - 1,138 2.62%
Div Payout % 33.52% - 42.44% 21.74% 33.90% - 21.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,441 36,411 34,538 33,343 32,214 31,014 28,474 24.33%
NOSH 197,206 191,640 191,883 114,978 115,050 114,868 113,897 44.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.90% 18.06% 12.88% 13.64% 13.34% 11.96% 11.31% -
ROE 8.95% 6.74% 20.94% 15.86% 10.54% 5.63% 18.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.01 7.09 29.26 33.72 22.12 12.71 41.54 -56.37%
EPS 1.79 1.28 3.77 4.60 2.95 1.52 2.82 -26.20%
DPS 0.60 0.00 1.60 1.00 1.00 0.00 1.00 -28.92%
NAPS 0.20 0.19 0.18 0.29 0.28 0.27 0.25 -13.85%
Adjusted Per Share Value based on latest NOSH - 114,848
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 11.47 6.58 27.18 18.77 12.32 7.07 22.91 -37.02%
EPS 1.71 1.19 3.50 2.56 1.64 0.85 2.59 -24.23%
DPS 0.57 0.00 1.49 0.56 0.56 0.00 0.55 2.41%
NAPS 0.1909 0.1763 0.1672 0.1614 0.156 0.1502 0.1379 24.28%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.28 0.31 0.25 0.41 0.41 0.40 0.38 -
P/RPS 2.33 4.37 0.85 1.22 1.85 3.15 0.91 87.48%
P/EPS 15.64 24.22 6.63 8.91 13.90 26.32 8.09 55.37%
EY 6.39 4.13 15.08 11.22 7.20 3.80 12.37 -35.69%
DY 2.14 0.00 6.40 2.44 2.44 0.00 2.63 -12.87%
P/NAPS 1.40 1.63 1.39 1.41 1.46 1.48 1.52 -5.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 22/05/07 15/02/07 17/11/06 17/08/06 22/05/06 27/02/06 -
Price 0.25 0.28 0.33 0.44 0.40 0.39 0.37 -
P/RPS 2.08 3.95 1.13 1.31 1.81 3.07 0.89 76.38%
P/EPS 13.97 21.88 8.75 9.57 13.56 25.66 7.87 46.75%
EY 7.16 4.57 11.42 10.45 7.38 3.90 12.70 -31.82%
DY 2.40 0.00 4.85 2.27 2.50 0.00 2.70 -7.57%
P/NAPS 1.25 1.47 1.83 1.52 1.43 1.44 1.48 -10.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment