[MQTECH] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 28.25%
YoY- 28.56%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 38,765 25,446 14,599 47,318 35,105 23,230 11,483 124.87%
PBT 5,920 3,750 1,966 6,181 4,593 2,964 1,485 151.20%
Tax -631 -356 -220 -829 -420 -257 -209 108.75%
NP 5,289 3,394 1,746 5,352 4,173 2,707 1,276 157.81%
-
NP to SH 5,289 3,394 1,746 5,352 4,173 2,707 1,276 157.81%
-
Tax Rate 10.66% 9.49% 11.19% 13.41% 9.14% 8.67% 14.07% -
Total Cost 33,476 22,052 12,853 41,966 30,932 20,523 10,207 120.58%
-
Net Worth 33,343 32,214 31,014 28,474 27,215 24,814 26,185 17.46%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,149 1,150 - 1,138 1,133 1,127 - -
Div Payout % 21.74% 33.90% - 21.28% 27.17% 41.67% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 33,343 32,214 31,014 28,474 27,215 24,814 26,185 17.46%
NOSH 114,978 115,050 114,868 113,897 113,396 112,791 110,956 2.39%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.64% 13.34% 11.96% 11.31% 11.89% 11.65% 11.11% -
ROE 15.86% 10.54% 5.63% 18.80% 15.33% 10.91% 4.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.72 22.12 12.71 41.54 30.96 20.60 10.35 119.61%
EPS 4.60 2.95 1.52 2.82 3.68 2.40 1.15 151.77%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.29 0.28 0.27 0.25 0.24 0.22 0.236 14.71%
Adjusted Per Share Value based on latest NOSH - 113,564
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.77 12.32 7.07 22.91 17.00 11.25 5.56 124.87%
EPS 2.56 1.64 0.85 2.59 2.02 1.31 0.62 157.15%
DPS 0.56 0.56 0.00 0.55 0.55 0.55 0.00 -
NAPS 0.1614 0.156 0.1502 0.1379 0.1318 0.1201 0.1268 17.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.41 0.41 0.40 0.38 0.39 0.38 0.41 -
P/RPS 1.22 1.85 3.15 0.91 1.26 1.85 3.96 -54.35%
P/EPS 8.91 13.90 26.32 8.09 10.60 15.83 35.65 -60.28%
EY 11.22 7.20 3.80 12.37 9.44 6.32 2.80 152.07%
DY 2.44 2.44 0.00 2.63 2.56 2.63 0.00 -
P/NAPS 1.41 1.46 1.48 1.52 1.63 1.73 1.74 -13.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 17/08/06 22/05/06 27/02/06 17/11/05 22/08/05 24/05/05 -
Price 0.44 0.40 0.39 0.37 0.38 0.39 0.40 -
P/RPS 1.31 1.81 3.07 0.89 1.23 1.89 3.87 -51.39%
P/EPS 9.57 13.56 25.66 7.87 10.33 16.25 34.78 -57.66%
EY 10.45 7.38 3.90 12.70 9.68 6.15 2.87 136.49%
DY 2.27 2.50 0.00 2.70 2.63 2.56 0.00 -
P/NAPS 1.52 1.43 1.44 1.48 1.58 1.77 1.69 -6.81%

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