[MQTECH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.03%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 54,826 54,234 54,894 58,230 54,368 55,113 56,128 -1.55%
PBT 4,615 5,845 7,741 7,915 7,823 8,418 7,845 -29.81%
Tax -167 -239 -219 -174 -453 -477 -611 -57.91%
NP 4,448 5,606 7,522 7,741 7,370 7,941 7,234 -27.71%
-
NP to SH 4,448 5,606 7,522 7,741 7,370 7,941 7,234 -27.71%
-
Tax Rate 3.62% 4.09% 2.83% 2.20% 5.79% 5.67% 7.79% -
Total Cost 50,378 48,628 47,372 50,489 46,998 47,172 48,894 2.01%
-
Net Worth 44,550 51,365 50,629 46,159 40,641 36,411 34,663 18.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 1,219 1,219 1,219 1,219 1,152 1,152 -
Div Payout % - 21.75% 16.21% 15.75% 16.54% 14.51% 15.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 44,550 51,365 50,629 46,159 40,641 36,411 34,663 18.22%
NOSH 202,500 233,478 230,133 209,814 203,207 191,640 192,574 3.41%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.11% 10.34% 13.70% 13.29% 13.56% 14.41% 12.89% -
ROE 9.98% 10.91% 14.86% 16.77% 18.13% 21.81% 20.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.07 23.23 23.85 27.75 26.75 28.76 29.15 -4.81%
EPS 2.20 2.40 3.27 3.69 3.63 4.14 3.76 -30.06%
DPS 0.00 0.52 0.53 0.58 0.60 0.60 0.60 -
NAPS 0.22 0.22 0.22 0.22 0.20 0.19 0.18 14.32%
Adjusted Per Share Value based on latest NOSH - 209,814
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 26.54 26.26 26.58 28.19 26.32 26.68 27.17 -1.55%
EPS 2.15 2.71 3.64 3.75 3.57 3.84 3.50 -27.75%
DPS 0.00 0.59 0.59 0.59 0.59 0.56 0.56 -
NAPS 0.2157 0.2487 0.2451 0.2235 0.1968 0.1763 0.1678 18.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.14 0.18 0.22 0.24 0.28 0.31 0.25 -
P/RPS 0.52 0.77 0.92 0.86 1.05 1.08 0.86 -28.51%
P/EPS 6.37 7.50 6.73 6.51 7.72 7.48 6.66 -2.92%
EY 15.69 13.34 14.86 15.37 12.95 13.37 15.03 2.90%
DY 0.00 2.90 2.41 2.42 2.14 1.94 2.39 -
P/NAPS 0.64 0.82 1.00 1.09 1.40 1.63 1.39 -40.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 27/05/08 27/02/08 22/11/07 24/08/07 22/05/07 15/02/07 -
Price 0.14 0.16 0.19 0.22 0.25 0.28 0.33 -
P/RPS 0.52 0.69 0.80 0.79 0.93 0.97 1.13 -40.42%
P/EPS 6.37 6.66 5.81 5.96 6.89 6.76 8.78 -19.27%
EY 15.69 15.01 17.20 16.77 14.51 14.80 11.38 23.90%
DY 0.00 3.26 2.79 2.64 2.40 2.15 1.81 -
P/NAPS 0.64 0.73 0.86 1.00 1.25 1.47 1.83 -50.39%

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