Highlights

[MTOUCHE] QoQ TTM Result on 2011-12-31 [#4]

Stock [MTOUCHE]: MTOUCHE TECHNOLOGY BHD
Announcement Date 20-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -1,308.61%    YoY -     -493.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,757 39,843 42,160 43,753 45,566 46,773 44,559 -10.43%
  QoQ % -5.24% -5.50% -3.64% -3.98% -2.58% 4.97% -
  Horiz. % 84.73% 89.42% 94.62% 98.19% 102.26% 104.97% 100.00%
PBT 766 -3,224 -3,873 -3,992 1,261 4,345 1,768 -42.66%
  QoQ % 123.76% 16.76% 2.98% -416.57% -70.98% 145.76% -
  Horiz. % 43.33% -182.35% -219.06% -225.79% 71.32% 245.76% 100.00%
Tax -300 -320 -320 -320 -742 -722 -722 -44.23%
  QoQ % 6.25% 0.00% 0.00% 56.87% -2.77% 0.00% -
  Horiz. % 41.55% 44.32% 44.32% 44.32% 102.77% 100.00% 100.00%
NP 466 -3,544 -4,193 -4,312 519 3,623 1,046 -41.58%
  QoQ % 113.15% 15.48% 2.76% -930.83% -85.67% 246.37% -
  Horiz. % 44.55% -338.81% -400.86% -412.24% 49.62% 346.37% 100.00%
NP to SH 552 -3,618 -4,241 -4,747 -337 2,980 325 42.22%
  QoQ % 115.26% 14.69% 10.66% -1,308.61% -111.31% 816.92% -
  Horiz. % 169.85% -1,113.23% -1,304.92% -1,460.62% -103.69% 916.92% 100.00%
Tax Rate 39.16 % - % - % - % 58.84 % 16.62 % 40.84 % -2.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 254.03% -59.30% -
  Horiz. % 95.89% 0.00% 0.00% 0.00% 144.07% 40.70% 100.00%
Total Cost 37,291 43,387 46,353 48,065 45,047 43,150 43,513 -9.75%
  QoQ % -14.05% -6.40% -3.56% 6.70% 4.40% -0.83% -
  Horiz. % 85.70% 99.71% 106.53% 110.46% 103.53% 99.17% 100.00%
Net Worth 22,562 25,242 21,000 20,388 29,508 31,706 29,795 -16.88%
  QoQ % -10.62% 20.20% 3.00% -30.91% -6.93% 6.41% -
  Horiz. % 75.72% 84.72% 70.48% 68.43% 99.03% 106.41% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 22,562 25,242 21,000 20,388 29,508 31,706 29,795 -16.88%
  QoQ % -10.62% 20.20% 3.00% -30.91% -6.93% 6.41% -
  Horiz. % 75.72% 84.72% 70.48% 68.43% 99.03% 106.41% 100.00%
NOSH 225,625 229,473 210,000 226,538 226,985 226,477 229,200 -1.04%
  QoQ % -1.68% 9.27% -7.30% -0.20% 0.22% -1.19% -
  Horiz. % 98.44% 100.12% 91.62% 98.84% 99.03% 98.81% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.23 % -8.89 % -9.95 % -9.86 % 1.14 % 7.75 % 2.35 % -34.98%
  QoQ % 113.84% 10.65% -0.91% -964.91% -85.29% 229.79% -
  Horiz. % 52.34% -378.30% -423.40% -419.57% 48.51% 329.79% 100.00%
ROE 2.45 % -14.33 % -20.20 % -23.28 % -1.14 % 9.40 % 1.09 % 71.34%
  QoQ % 117.10% 29.06% 13.23% -1,942.11% -112.13% 762.39% -
  Horiz. % 224.77% -1,314.68% -1,853.21% -2,135.78% -104.59% 862.39% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.73 17.36 20.08 19.31 20.07 20.65 19.44 -9.50%
  QoQ % -3.63% -13.55% 3.99% -3.79% -2.81% 6.22% -
  Horiz. % 86.06% 89.30% 103.29% 99.33% 103.24% 106.22% 100.00%
EPS 0.24 -1.58 -2.02 -2.10 -0.15 1.32 0.14 43.10%
  QoQ % 115.19% 21.78% 3.81% -1,300.00% -111.36% 842.86% -
  Horiz. % 171.43% -1,128.57% -1,442.86% -1,500.00% -107.14% 942.86% 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 0.1000 0.1100 0.1000 0.0900 0.1300 0.1400 0.1300 -16.01%
  QoQ % -9.09% 10.00% 11.11% -30.77% -7.14% 7.69% -
  Horiz. % 76.92% 84.62% 76.92% 69.23% 100.00% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 777,593
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 4.86 5.12 5.42 5.63 5.86 6.02 5.73 -10.37%
  QoQ % -5.08% -5.54% -3.73% -3.92% -2.66% 5.06% -
  Horiz. % 84.82% 89.35% 94.59% 98.25% 102.27% 105.06% 100.00%
EPS 0.07 -0.47 -0.55 -0.61 -0.04 0.38 0.04 45.07%
  QoQ % 114.89% 14.55% 9.84% -1,425.00% -110.53% 850.00% -
  Horiz. % 175.00% -1,175.00% -1,375.00% -1,525.00% -100.00% 950.00% 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 0.0290 0.0325 0.0270 0.0262 0.0379 0.0408 0.0383 -16.88%
  QoQ % -10.77% 20.37% 3.05% -30.87% -7.11% 6.53% -
  Horiz. % 75.72% 84.86% 70.50% 68.41% 98.96% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3200 0.4300 0.4300 0.2500 0.1600 0.1800 0.2000 -
P/RPS 1.91 2.48 2.14 1.29 0.80 0.87 1.03 50.77%
  QoQ % -22.98% 15.89% 65.89% 61.25% -8.05% -15.53% -
  Horiz. % 185.44% 240.78% 207.77% 125.24% 77.67% 84.47% 100.00%
P/EPS 130.80 -27.27 -21.29 -11.93 -107.77 13.68 141.05 -4.89%
  QoQ % 579.65% -28.09% -78.46% 88.93% -887.79% -90.30% -
  Horiz. % 92.73% -19.33% -15.09% -8.46% -76.41% 9.70% 100.00%
EY 0.76 -3.67 -4.70 -8.38 -0.93 7.31 0.71 4.63%
  QoQ % 120.71% 21.91% 43.91% -801.08% -112.72% 929.58% -
  Horiz. % 107.04% -516.90% -661.97% -1,180.28% -130.99% 1,029.58% 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 3.20 3.91 4.30 2.78 1.23 1.29 1.54 62.62%
  QoQ % -18.16% -9.07% 54.68% 126.02% -4.65% -16.23% -
  Horiz. % 207.79% 253.90% 279.22% 180.52% 79.87% 83.77% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 17/08/12 18/05/12 20/02/12 16/11/11 18/08/11 20/05/11 -
Price 0.2900 0.4200 0.4100 0.3800 0.2900 0.1900 0.1950 -
P/RPS 1.73 2.42 2.04 1.97 1.44 0.92 1.00 43.97%
  QoQ % -28.51% 18.63% 3.55% 36.81% 56.52% -8.00% -
  Horiz. % 173.00% 242.00% 204.00% 197.00% 144.00% 92.00% 100.00%
P/EPS 118.53 -26.64 -20.30 -18.13 -195.33 14.44 137.52 -9.41%
  QoQ % 544.93% -31.23% -11.97% 90.72% -1,452.70% -89.50% -
  Horiz. % 86.19% -19.37% -14.76% -13.18% -142.04% 10.50% 100.00%
EY 0.84 -3.75 -4.93 -5.51 -0.51 6.93 0.73 9.78%
  QoQ % 122.40% 23.94% 10.53% -980.39% -107.36% 849.32% -
  Horiz. % 115.07% -513.70% -675.34% -754.79% -69.86% 949.32% 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 2.90 3.82 4.10 4.22 2.23 1.36 1.50 55.01%
  QoQ % -24.08% -6.83% -2.84% 89.24% 63.97% -9.33% -
  Horiz. % 193.33% 254.67% 273.33% 281.33% 148.67% 90.67% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

351  484  570  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.225+0.035 
 DNEX 0.245+0.03 
 DNEX-WD 0.04+0.02 
 TRIVE 0.0150.00 
 VSOLAR 0.055-0.015 
 AT 0.085-0.01 
 DGB 0.045-0.005 
 PDZ-WB 0.055+0.01 
 IRIS 0.2750.00 
 EDUSPEC 0.025+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