Highlights

[MTOUCHE] QoQ TTM Result on 2011-09-30 [#3]

Stock [MTOUCHE]: MTOUCHE TECHNOLOGY BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -111.31%    YoY -     99.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 39,843 42,160 43,753 45,566 46,773 44,559 44,080 -6.52%
  QoQ % -5.50% -3.64% -3.98% -2.58% 4.97% 1.09% -
  Horiz. % 90.39% 95.64% 99.26% 103.37% 106.11% 101.09% 100.00%
PBT -3,224 -3,873 -3,992 1,261 4,345 1,768 2,301 -
  QoQ % 16.76% 2.98% -416.57% -70.98% 145.76% -23.16% -
  Horiz. % -140.11% -168.32% -173.49% 54.80% 188.83% 76.84% 100.00%
Tax -320 -320 -320 -742 -722 -722 -722 -41.90%
  QoQ % 0.00% 0.00% 56.87% -2.77% 0.00% 0.00% -
  Horiz. % 44.32% 44.32% 44.32% 102.77% 100.00% 100.00% 100.00%
NP -3,544 -4,193 -4,312 519 3,623 1,046 1,579 -
  QoQ % 15.48% 2.76% -930.83% -85.67% 246.37% -33.76% -
  Horiz. % -224.45% -265.55% -273.08% 32.87% 229.45% 66.24% 100.00%
NP to SH -3,618 -4,241 -4,747 -337 2,980 325 1,205 -
  QoQ % 14.69% 10.66% -1,308.61% -111.31% 816.92% -73.03% -
  Horiz. % -300.25% -351.95% -393.94% -27.97% 247.30% 26.97% 100.00%
Tax Rate - % - % - % 58.84 % 16.62 % 40.84 % 31.38 % -
  QoQ % 0.00% 0.00% 0.00% 254.03% -59.30% 30.15% -
  Horiz. % 0.00% 0.00% 0.00% 187.51% 52.96% 130.15% 100.00%
Total Cost 43,387 46,353 48,065 45,047 43,150 43,513 42,501 1.39%
  QoQ % -6.40% -3.56% 6.70% 4.40% -0.83% 2.38% -
  Horiz. % 102.08% 109.06% 113.09% 105.99% 101.53% 102.38% 100.00%
Net Worth 25,242 21,000 20,388 29,508 31,706 29,795 29,166 -9.19%
  QoQ % 20.20% 3.00% -30.91% -6.93% 6.41% 2.16% -
  Horiz. % 86.54% 72.00% 69.90% 101.17% 108.71% 102.16% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,242 21,000 20,388 29,508 31,706 29,795 29,166 -9.19%
  QoQ % 20.20% 3.00% -30.91% -6.93% 6.41% 2.16% -
  Horiz. % 86.54% 72.00% 69.90% 101.17% 108.71% 102.16% 100.00%
NOSH 229,473 210,000 226,538 226,985 226,477 229,200 208,333 6.66%
  QoQ % 9.27% -7.30% -0.20% 0.22% -1.19% 10.02% -
  Horiz. % 110.15% 100.80% 108.74% 108.95% 108.71% 110.02% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.89 % -9.95 % -9.86 % 1.14 % 7.75 % 2.35 % 3.58 % -
  QoQ % 10.65% -0.91% -964.91% -85.29% 229.79% -34.36% -
  Horiz. % -248.32% -277.93% -275.42% 31.84% 216.48% 65.64% 100.00%
ROE -14.33 % -20.20 % -23.28 % -1.14 % 9.40 % 1.09 % 4.13 % -
  QoQ % 29.06% 13.23% -1,942.11% -112.13% 762.39% -73.61% -
  Horiz. % -346.97% -489.10% -563.68% -27.60% 227.60% 26.39% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.36 20.08 19.31 20.07 20.65 19.44 21.16 -12.37%
  QoQ % -13.55% 3.99% -3.79% -2.81% 6.22% -8.13% -
  Horiz. % 82.04% 94.90% 91.26% 94.85% 97.59% 91.87% 100.00%
EPS -1.58 -2.02 -2.10 -0.15 1.32 0.14 0.58 -
  QoQ % 21.78% 3.81% -1,300.00% -111.36% 842.86% -75.86% -
  Horiz. % -272.41% -348.28% -362.07% -25.86% 227.59% 24.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1100 0.1000 0.0900 0.1300 0.1400 0.1300 0.1400 -14.86%
  QoQ % 10.00% 11.11% -30.77% -7.14% 7.69% -7.14% -
  Horiz. % 78.57% 71.43% 64.29% 92.86% 100.00% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 777,593
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.12 5.42 5.63 5.86 6.02 5.73 5.67 -6.58%
  QoQ % -5.54% -3.73% -3.92% -2.66% 5.06% 1.06% -
  Horiz. % 90.30% 95.59% 99.29% 103.35% 106.17% 101.06% 100.00%
EPS -0.47 -0.55 -0.61 -0.04 0.38 0.04 0.15 -
  QoQ % 14.55% 9.84% -1,425.00% -110.53% 850.00% -73.33% -
  Horiz. % -313.33% -366.67% -406.67% -26.67% 253.33% 26.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0325 0.0270 0.0262 0.0379 0.0408 0.0383 0.0375 -9.11%
  QoQ % 20.37% 3.05% -30.87% -7.11% 6.53% 2.13% -
  Horiz. % 86.67% 72.00% 69.87% 101.07% 108.80% 102.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4300 0.4300 0.2500 0.1600 0.1800 0.2000 0.2800 -
P/RPS 2.48 2.14 1.29 0.80 0.87 1.03 1.32 52.32%
  QoQ % 15.89% 65.89% 61.25% -8.05% -15.53% -21.97% -
  Horiz. % 187.88% 162.12% 97.73% 60.61% 65.91% 78.03% 100.00%
P/EPS -27.27 -21.29 -11.93 -107.77 13.68 141.05 48.41 -
  QoQ % -28.09% -78.46% 88.93% -887.79% -90.30% 191.37% -
  Horiz. % -56.33% -43.98% -24.64% -222.62% 28.26% 291.37% 100.00%
EY -3.67 -4.70 -8.38 -0.93 7.31 0.71 2.07 -
  QoQ % 21.91% 43.91% -801.08% -112.72% 929.58% -65.70% -
  Horiz. % -177.29% -227.05% -404.83% -44.93% 353.14% 34.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.91 4.30 2.78 1.23 1.29 1.54 2.00 56.41%
  QoQ % -9.07% 54.68% 126.02% -4.65% -16.23% -23.00% -
  Horiz. % 195.50% 215.00% 139.00% 61.50% 64.50% 77.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 18/05/12 20/02/12 16/11/11 18/08/11 20/05/11 28/02/11 -
Price 0.4200 0.4100 0.3800 0.2900 0.1900 0.1950 0.2200 -
P/RPS 2.42 2.04 1.97 1.44 0.92 1.00 1.04 75.69%
  QoQ % 18.63% 3.55% 36.81% 56.52% -8.00% -3.85% -
  Horiz. % 232.69% 196.15% 189.42% 138.46% 88.46% 96.15% 100.00%
P/EPS -26.64 -20.30 -18.13 -195.33 14.44 137.52 38.04 -
  QoQ % -31.23% -11.97% 90.72% -1,452.70% -89.50% 261.51% -
  Horiz. % -70.03% -53.36% -47.66% -513.49% 37.96% 361.51% 100.00%
EY -3.75 -4.93 -5.51 -0.51 6.93 0.73 2.63 -
  QoQ % 23.94% 10.53% -980.39% -107.36% 849.32% -72.24% -
  Horiz. % -142.59% -187.45% -209.51% -19.39% 263.50% 27.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.82 4.10 4.22 2.23 1.36 1.50 1.57 81.00%
  QoQ % -6.83% -2.84% 89.24% 63.97% -9.33% -4.46% -
  Horiz. % 243.31% 261.15% 268.79% 142.04% 86.62% 95.54% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

358  383  588  911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 TRIVE 0.01-0.005 
 PDZ 0.190.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 IRIS 0.28+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers