Highlights

[MCT] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MCT]: MCT BHD
Announcement Date 09-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -27.31%    YoY -     -14.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 0 92,499 93,651 96,616 87,604 94,366 -
  QoQ % 0.00% 0.00% -1.23% -3.07% 10.29% -7.17% -
  Horiz. % 0.00% 0.00% 98.02% 99.24% 102.38% 92.83% 100.00%
PBT 1,127 72,685 9,375 5,854 6,935 6,702 6,615 -69.30%
  QoQ % -98.45% 675.31% 60.15% -15.59% 3.48% 1.32% -
  Horiz. % 17.04% 1,098.79% 141.72% 88.50% 104.84% 101.32% 100.00%
Tax 0 -60 -329 -1,314 -689 -1,506 -1,130 -
  QoQ % 0.00% 81.76% 74.96% -90.71% 54.25% -33.27% -
  Horiz. % -0.00% 5.31% 29.12% 116.28% 60.97% 133.27% 100.00%
NP 1,127 72,625 9,046 4,540 6,246 5,196 5,485 -65.21%
  QoQ % -98.45% 702.84% 99.25% -27.31% 20.21% -5.27% -
  Horiz. % 20.55% 1,324.07% 164.92% 82.77% 113.87% 94.73% 100.00%
NP to SH 1,127 72,625 9,046 4,540 6,246 5,196 5,485 -65.21%
  QoQ % -98.45% 702.84% 99.25% -27.31% 20.21% -5.27% -
  Horiz. % 20.55% 1,324.07% 164.92% 82.77% 113.87% 94.73% 100.00%
Tax Rate - % 0.08 % 3.51 % 22.45 % 9.94 % 22.47 % 17.08 % -
  QoQ % 0.00% -97.72% -84.37% 125.86% -55.76% 31.56% -
  Horiz. % 0.00% 0.47% 20.55% 131.44% 58.20% 131.56% 100.00%
Total Cost -1,127 -72,625 83,453 89,111 90,370 82,408 88,881 -
  QoQ % 98.45% -187.03% -6.35% -1.39% 9.66% -7.28% -
  Horiz. % -1.27% -81.71% 93.89% 100.26% 101.68% 92.72% 100.00%
Net Worth 148,443 148,443 212,062 207,349 205,057 205,478 200,959 -18.30%
  QoQ % 0.00% -30.00% 2.27% 1.12% -0.20% 2.25% -
  Horiz. % 73.87% 73.87% 105.53% 103.18% 102.04% 102.25% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 3,535 3,542 7,092 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.20% -50.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 49.85% 49.95% 100.00%
Div Payout % - % - % - % - % 56.60 % 68.18 % 129.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.98% -47.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 43.77% 52.73% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 148,443 148,443 212,062 207,349 205,057 205,478 200,959 -18.30%
  QoQ % 0.00% -30.00% 2.27% 1.12% -0.20% 2.25% -
  Horiz. % 73.87% 73.87% 105.53% 103.18% 102.04% 102.25% 100.00%
NOSH 235,625 235,625 235,625 235,625 235,698 236,181 236,422 -0.23%
  QoQ % 0.00% 0.00% 0.00% -0.03% -0.20% -0.10% -
  Horiz. % 99.66% 99.66% 99.66% 99.66% 99.69% 99.90% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.00 % 0.00 % 9.78 % 4.85 % 6.46 % 5.93 % 5.81 % -
  QoQ % 0.00% 0.00% 101.65% -24.92% 8.94% 2.07% -
  Horiz. % 0.00% 0.00% 168.33% 83.48% 111.19% 102.07% 100.00%
ROE 0.76 % 48.92 % 4.27 % 2.19 % 3.05 % 2.53 % 2.73 % -57.40%
  QoQ % -98.45% 1,045.67% 94.98% -28.20% 20.55% -7.33% -
  Horiz. % 27.84% 1,791.94% 156.41% 80.22% 111.72% 92.67% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - - 39.26 39.75 40.99 37.09 39.91 -
  QoQ % 0.00% 0.00% -1.23% -3.03% 10.51% -7.07% -
  Horiz. % 0.00% 0.00% 98.37% 99.60% 102.71% 92.93% 100.00%
EPS 0.48 30.82 3.84 1.93 2.65 2.20 2.32 -65.05%
  QoQ % -98.44% 702.60% 98.96% -27.17% 20.45% -5.17% -
  Horiz. % 20.69% 1,328.45% 165.52% 83.19% 114.22% 94.83% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 50.00% 100.00%
NAPS 0.6300 0.6300 0.9000 0.8800 0.8700 0.8700 0.8500 -18.12%
  QoQ % 0.00% -30.00% 2.27% 1.15% 0.00% 2.35% -
  Horiz. % 74.12% 74.12% 105.88% 103.53% 102.35% 102.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,995
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS - - 6.35 6.43 6.63 6.01 6.48 -
  QoQ % 0.00% 0.00% -1.24% -3.02% 10.32% -7.25% -
  Horiz. % 0.00% 0.00% 97.99% 99.23% 102.31% 92.75% 100.00%
EPS 0.08 4.98 0.62 0.31 0.43 0.36 0.38 -64.64%
  QoQ % -98.39% 703.23% 100.00% -27.91% 19.44% -5.26% -
  Horiz. % 21.05% 1,310.53% 163.16% 81.58% 113.16% 94.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.24 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -51.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 48.98% 48.98% 100.00%
NAPS 0.1019 0.1019 0.1455 0.1423 0.1407 0.1410 0.1379 -18.28%
  QoQ % 0.00% -29.97% 2.25% 1.14% -0.21% 2.25% -
  Horiz. % 73.89% 73.89% 105.51% 103.19% 102.03% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.6100 0.6100 1.1500 1.0800 0.7200 0.6800 0.6400 -
P/RPS 0.00 0.00 2.93 2.72 1.76 1.83 1.60 -
  QoQ % 0.00% 0.00% 7.72% 54.55% -3.83% 14.38% -
  Horiz. % 0.00% 0.00% 183.12% 170.00% 110.00% 114.37% 100.00%
P/EPS 127.53 1.98 29.95 56.05 27.17 30.91 27.59 177.74%
  QoQ % 6,340.91% -93.39% -46.57% 106.29% -12.10% 12.03% -
  Horiz. % 462.23% 7.18% 108.55% 203.15% 98.48% 112.03% 100.00%
EY 0.78 50.53 3.34 1.78 3.68 3.24 3.63 -64.16%
  QoQ % -98.46% 1,412.87% 87.64% -51.63% 13.58% -10.74% -
  Horiz. % 21.49% 1,392.01% 92.01% 49.04% 101.38% 89.26% 100.00%
DY 0.00 0.00 0.00 0.00 2.08 2.21 4.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.88% -52.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 44.35% 47.12% 100.00%
P/NAPS 0.97 0.97 1.28 1.23 0.83 0.78 0.75 18.72%
  QoQ % 0.00% -24.22% 4.07% 48.19% 6.41% 4.00% -
  Horiz. % 129.33% 129.33% 170.67% 164.00% 110.67% 104.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 22/05/12 27/02/12 -
Price 0.6150 0.6250 0.6050 1.1100 0.7400 0.6400 0.6900 -
P/RPS 0.00 0.00 1.54 2.79 1.81 1.73 1.73 -
  QoQ % 0.00% 0.00% -44.80% 54.14% 4.62% 0.00% -
  Horiz. % 0.00% 0.00% 89.02% 161.27% 104.62% 100.00% 100.00%
P/EPS 128.58 2.03 15.76 57.61 27.92 29.09 29.74 165.63%
  QoQ % 6,233.99% -87.12% -72.64% 106.34% -4.02% -2.19% -
  Horiz. % 432.35% 6.83% 52.99% 193.71% 93.88% 97.81% 100.00%
EY 0.78 49.32 6.35 1.74 3.58 3.44 3.36 -62.26%
  QoQ % -98.42% 676.69% 264.94% -51.40% 4.07% 2.38% -
  Horiz. % 23.21% 1,467.86% 188.99% 51.79% 106.55% 102.38% 100.00%
DY 0.00 0.00 0.00 0.00 2.03 2.34 4.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.25% -46.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 46.67% 53.79% 100.00%
P/NAPS 0.98 0.99 0.67 1.26 0.85 0.74 0.81 13.56%
  QoQ % -1.01% 47.76% -46.83% 48.24% 14.86% -8.64% -
  Horiz. % 120.99% 122.22% 82.72% 155.56% 104.94% 91.36% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS