[MQTECH] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MQTECH] MQ TECHNOLOGY BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 129.63%
YoY- -81.01%
Quarter Report
Latest QR
Upcoming QR
MQTECH's Result
MQTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,190 26,689 42,172 38,827 48,775 54,894 56,150 -11.37%
PBT -19,585 -4,303 2,209 451 2,072 7,741 7,844 -
Tax 148 -9 486 -214 -824 -219 -610 -
NP -19,437 -4,312 2,695 237 1,248 7,522 7,234 -
-
NP to SH -19,451 -4,461 2,695 237 1,248 7,522 7,234 -
-
Tax Rate - - -22.00% 47.45% 39.77% 2.83% 7.78% -
Total Cost 46,627 31,001 39,477 38,590 47,527 47,372 48,916 -0.79%
-
Net Worth 32,114 50,635 55,282 54,510 53,155 45,967 34,538 -1.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,253 3,070 -
Div Payout % - - - - - 16.67% 42.44% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 32,114 50,635 55,282 54,510 53,155 45,967 34,538 -1.20%
NOSH 229,386 230,159 230,341 236,999 231,111 208,944 191,883 3.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -71.49% -16.16% 6.39% 0.61% 2.56% 13.70% 12.88% -
ROE -60.57% -8.81% 4.88% 0.43% 2.35% 16.36% 20.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.85 11.60 18.31 16.38 21.10 26.27 29.26 -13.97%
EPS -8.48 -1.87 1.17 0.10 0.54 3.60 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.60 1.60 -
NAPS 0.14 0.22 0.24 0.23 0.23 0.22 0.18 -4.09%
Adjusted Per Share Value based on latest NOSH - 230,444
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.80 13.54 21.40 19.70 24.75 27.86 28.49 -11.37%
EPS -9.87 -2.26 1.37 0.12 0.63 3.82 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.64 1.56 -
NAPS 0.163 0.257 0.2805 0.2766 0.2698 0.2333 0.1753 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.09 0.10 0.14 0.09 0.22 0.25 -
P/RPS 0.84 0.78 0.55 0.85 0.43 0.84 0.85 -0.19%
P/EPS -1.18 -4.64 8.55 140.00 16.67 6.11 6.63 -
EY -84.80 -21.54 11.70 0.71 6.00 16.36 15.08 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 6.40 -
P/NAPS 0.71 0.41 0.42 0.61 0.39 1.00 1.39 -10.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 -
Price 0.09 0.12 0.10 0.14 0.09 0.19 0.33 -
P/RPS 0.76 1.03 0.55 0.85 0.43 0.72 1.13 -6.39%
P/EPS -1.06 -6.19 8.55 140.00 16.67 5.28 8.75 -
EY -94.22 -16.15 11.70 0.71 6.00 18.95 11.42 -
DY 0.00 0.00 0.00 0.00 0.00 3.16 4.85 -
P/NAPS 0.64 0.55 0.42 0.61 0.39 0.86 1.83 -16.04%

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