[MQTECH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 29.78%
YoY- 3.98%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 36,084 23,620 12,924 54,894 40,868 23,687 13,584 91.46%
PBT 2,051 602 643 7,741 5,990 3,728 2,539 -13.22%
Tax -176 -146 -106 -219 -194 -198 -86 60.98%
NP 1,875 456 537 7,522 5,796 3,530 2,453 -16.35%
-
NP to SH 1,875 456 537 7,522 5,796 3,530 2,453 -16.35%
-
Tax Rate 8.58% 24.25% 16.49% 2.83% 3.24% 5.31% 3.39% -
Total Cost 34,209 23,164 12,387 47,372 35,072 20,157 11,131 110.95%
-
Net Worth 53,240 50,159 51,365 45,967 44,429 39,441 36,411 28.73%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,253 1,211 1,183 - -
Div Payout % - - - 16.67% 20.91% 33.52% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 53,240 50,159 51,365 45,967 44,429 39,441 36,411 28.73%
NOSH 231,481 227,999 233,478 208,944 201,951 197,206 191,640 13.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.20% 1.93% 4.16% 13.70% 14.18% 14.90% 18.06% -
ROE 3.52% 0.91% 1.05% 16.36% 13.05% 8.95% 6.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.59 10.36 5.54 26.27 20.24 12.01 7.09 68.85%
EPS 0.81 0.20 0.23 3.60 2.87 1.79 1.28 -26.23%
DPS 0.00 0.00 0.00 0.60 0.60 0.60 0.00 -
NAPS 0.23 0.22 0.22 0.22 0.22 0.20 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 230,133
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 17.47 11.44 6.26 26.58 19.79 11.47 6.58 91.39%
EPS 0.91 0.22 0.26 3.64 2.81 1.71 1.19 -16.33%
DPS 0.00 0.00 0.00 0.61 0.59 0.57 0.00 -
NAPS 0.2578 0.2428 0.2487 0.2225 0.2151 0.1909 0.1763 28.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.14 0.18 0.22 0.24 0.28 0.31 -
P/RPS 0.77 1.35 3.25 0.84 1.19 2.33 4.37 -68.47%
P/EPS 14.81 70.00 78.26 6.11 8.36 15.64 24.22 -27.89%
EY 6.75 1.43 1.28 16.36 11.96 6.39 4.13 38.62%
DY 0.00 0.00 0.00 2.73 2.50 2.14 0.00 -
P/NAPS 0.52 0.64 0.82 1.00 1.09 1.40 1.63 -53.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 27/02/08 22/11/07 24/08/07 22/05/07 -
Price 0.08 0.14 0.16 0.19 0.22 0.25 0.28 -
P/RPS 0.51 1.35 2.89 0.72 1.09 2.08 3.95 -74.35%
P/EPS 9.88 70.00 69.57 5.28 7.67 13.97 21.88 -41.05%
EY 10.13 1.43 1.44 18.95 13.05 7.16 4.57 69.75%
DY 0.00 0.00 0.00 3.16 2.73 2.40 0.00 -
P/NAPS 0.35 0.64 0.73 0.86 1.00 1.25 1.47 -61.48%

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