[MQTECH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 68.68%
YoY- -142.67%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,338 24,661 43,714 38,704 48,112 54,490 51,686 -8.48%
PBT -1,845 -3,997 3,010 -1,006 2,734 7,986 7,893 -
Tax 0 0 -93 -60 -234 -258 -841 -
NP -1,845 -3,997 2,917 -1,066 2,500 7,728 7,052 -
-
NP to SH -1,885 -3,997 2,917 -1,066 2,500 7,728 7,052 -
-
Tax Rate - - 3.09% - 8.56% 3.23% 10.66% -
Total Cost 32,183 28,658 40,797 39,770 45,612 46,762 44,634 -5.30%
-
Net Worth 51,846 53,041 55,275 50,285 53,240 44,429 33,343 7.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,615 1,533 -
Div Payout % - - - - - 20.91% 21.74% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 51,846 53,041 55,275 50,285 53,240 44,429 33,343 7.62%
NOSH 235,666 230,615 230,315 228,571 231,481 201,951 114,978 12.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -6.08% -16.21% 6.67% -2.76% 5.20% 14.18% 13.64% -
ROE -3.64% -7.54% 5.28% -2.12% 4.70% 17.39% 21.15% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.87 10.69 18.98 16.93 20.78 26.98 44.95 -18.79%
EPS -0.80 -1.73 1.27 -0.47 1.08 3.83 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.80 1.33 -
NAPS 0.22 0.23 0.24 0.22 0.23 0.22 0.29 -4.49%
Adjusted Per Share Value based on latest NOSH - 231,538
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.69 11.94 21.16 18.74 23.29 26.38 25.02 -8.48%
EPS -0.91 -1.94 1.41 -0.52 1.21 3.74 3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.78 0.74 -
NAPS 0.251 0.2568 0.2676 0.2434 0.2578 0.2151 0.1614 7.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.10 0.07 0.11 0.10 0.12 0.24 0.41 -
P/RPS 0.78 0.65 0.58 0.59 0.58 0.89 0.91 -2.53%
P/EPS -12.50 -4.04 8.68 -21.43 11.11 6.27 6.68 -
EY -8.00 -24.76 11.52 -4.67 9.00 15.94 14.96 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.25 -
P/NAPS 0.45 0.30 0.46 0.45 0.52 1.09 1.41 -17.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 19/11/10 25/11/09 26/11/08 22/11/07 17/11/06 -
Price 0.12 0.09 0.12 0.13 0.08 0.22 0.44 -
P/RPS 0.93 0.84 0.63 0.77 0.38 0.82 0.98 -0.86%
P/EPS -15.00 -5.19 9.47 -27.86 7.41 5.75 7.17 -
EY -6.67 -19.26 10.56 -3.59 13.50 17.39 13.94 -
DY 0.00 0.00 0.00 0.00 0.00 3.64 3.03 -
P/NAPS 0.55 0.39 0.50 0.59 0.35 1.00 1.52 -15.57%

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