[MQTECH] YoY Cumulative Quarter 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- 64.19%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 32,786 29,028 36,084 40,868 38,765 35,105 22,745 6.28%
PBT 2,258 -755 2,051 5,990 5,920 4,593 3,990 -9.04%
Tax -70 -45 -176 -194 -631 -420 -650 -31.01%
NP 2,188 -800 1,875 5,796 5,289 4,173 3,340 -6.80%
-
NP to SH 2,188 -800 1,875 5,796 5,289 4,173 3,340 -6.80%
-
Tax Rate 3.10% - 8.58% 3.24% 10.66% 9.14% 16.29% -
Total Cost 30,598 29,828 34,209 35,072 33,476 30,932 19,405 7.88%
-
Net Worth 55,275 50,285 53,240 44,429 33,343 27,215 11,180 30.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 1,211 1,149 1,133 - -
Div Payout % - - - 20.91% 21.74% 27.17% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 55,275 50,285 53,240 44,429 33,343 27,215 11,180 30.50%
NOSH 230,315 228,571 231,481 201,951 114,978 113,396 78,403 19.66%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.67% -2.76% 5.20% 14.18% 13.64% 11.89% 14.68% -
ROE 3.96% -1.59% 3.52% 13.05% 15.86% 15.33% 29.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 14.24 12.70 15.59 20.24 33.72 30.96 29.01 -11.17%
EPS 0.95 -0.35 0.81 2.87 4.60 3.68 4.26 -22.11%
DPS 0.00 0.00 0.00 0.60 1.00 1.00 0.00 -
NAPS 0.24 0.22 0.23 0.22 0.29 0.24 0.1426 9.05%
Adjusted Per Share Value based on latest NOSH - 209,814
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.87 14.05 17.47 19.79 18.77 17.00 11.01 6.28%
EPS 1.06 -0.39 0.91 2.81 2.56 2.02 1.62 -6.82%
DPS 0.00 0.00 0.00 0.59 0.56 0.55 0.00 -
NAPS 0.2676 0.2434 0.2578 0.2151 0.1614 0.1318 0.0541 30.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.11 0.10 0.12 0.24 0.41 0.39 0.00 -
P/RPS 0.77 0.79 0.77 1.19 1.22 1.26 0.00 -
P/EPS 11.58 -28.57 14.81 8.36 8.91 10.60 0.00 -
EY 8.64 -3.50 6.75 11.96 11.22 9.44 0.00 -
DY 0.00 0.00 0.00 2.50 2.44 2.56 0.00 -
P/NAPS 0.46 0.45 0.52 1.09 1.41 1.63 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 25/11/09 26/11/08 22/11/07 17/11/06 17/11/05 26/01/05 -
Price 0.12 0.13 0.08 0.22 0.44 0.38 0.47 -
P/RPS 0.84 1.02 0.51 1.09 1.31 1.23 0.00 -
P/EPS 12.63 -37.14 9.88 7.67 9.57 10.33 0.00 -
EY 7.92 -2.69 10.13 13.05 10.45 9.68 0.00 -
DY 0.00 0.00 0.00 2.73 2.27 2.63 0.00 -
P/NAPS 0.50 0.59 0.35 1.00 1.52 1.58 0.00 -

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