MQ Technology Bhd
KLSE:MQTECH
Income Statement
Earnings Waterfall
MQ Technology Bhd
Income Statement
MQ Technology Bhd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
47
N/A
|
50
+7%
|
50
-2%
|
51
+3%
|
56
+10%
|
55
-2%
|
54
-1%
|
58
+7%
|
55
-6%
|
54
-1%
|
55
+1%
|
50
-9%
|
49
-3%
|
47
-4%
|
47
+1%
|
42
-11%
|
39
-7%
|
41
+5%
|
41
0%
|
43
+5%
|
42
-1%
|
36
-15%
|
30
-16%
|
28
-7%
|
27
-4%
|
30
+12%
|
34
+13%
|
31
-8%
|
27
-12%
|
25
-9%
|
23
-7%
|
22
-4%
|
21
-8%
|
16
-21%
|
12
-29%
|
11
-1%
|
14
+22%
|
16
+17%
|
18
+10%
|
18
+1%
|
18
+0%
|
17
-8%
|
17
0%
|
18
+8%
|
17
-6%
|
20
+18%
|
24
+20%
|
26
+8%
|
26
+2%
|
26
0%
|
24
-7%
|
24
+1%
|
25
+1%
|
22
-12%
|
18
-18%
|
13
-28%
|
10
-25%
|
8
-17%
|
13
+58%
|
6
-52%
|
7
+8%
|
7
-1%
|
8
+25%
|
11
+31%
|
10
-3%
|
12
+18%
|
14
+17%
|
16
+13%
|
16
-1%
|
13
-16%
|
9
-30%
|
7
-29%
|
6
-17%
|
6
-1%
|
7
+26%
|
7
+1%
|
7
+5%
|
11
+46%
|
8
-27%
|
8
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19)
|
(36)
|
(35)
|
(35)
|
(23)
|
(21)
|
(21)
|
(27)
|
(21)
|
(41)
|
(44)
|
(40)
|
(15)
|
(40)
|
(39)
|
(34)
|
(13)
|
(14)
|
(14)
|
(15)
|
(19)
|
(28)
|
(25)
|
(25)
|
(9)
|
(26)
|
(28)
|
(27)
|
(11)
|
(38)
|
(37)
|
(38)
|
(9)
|
(17)
|
(14)
|
(11)
|
(5)
|
(11)
|
(12)
|
(11)
|
(15)
|
(15)
|
(14)
|
(15)
|
(17)
|
(19)
|
(24)
|
(25)
|
(22)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(15)
|
(11)
|
(9)
|
(7)
|
(12)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(11)
|
(7)
|
(7)
|
|
| Gross Profit |
28
N/A
|
14
-49%
|
14
+1%
|
16
+10%
|
33
+111%
|
34
+2%
|
33
-3%
|
32
-5%
|
34
+9%
|
13
-63%
|
11
-14%
|
10
-12%
|
34
+250%
|
7
-81%
|
8
+27%
|
8
-4%
|
26
+225%
|
27
+3%
|
26
-1%
|
27
+3%
|
23
-15%
|
8
-67%
|
5
-36%
|
3
-48%
|
18
+594%
|
4
-80%
|
6
+59%
|
4
-25%
|
17
+297%
|
(13)
N/A
|
(14)
-6%
|
(16)
-14%
|
12
N/A
|
(3)
N/A
|
(5)
-63%
|
(3)
+44%
|
8
N/A
|
(0)
N/A
|
1
N/A
|
1
+42%
|
3
+106%
|
1
-50%
|
3
+95%
|
3
+18%
|
(1)
N/A
|
1
N/A
|
0
-92%
|
0
+571%
|
4
+758%
|
5
+20%
|
5
-6%
|
5
+4%
|
4
-9%
|
3
-35%
|
3
+6%
|
2
-33%
|
1
-49%
|
1
-32%
|
1
+35%
|
0
-97%
|
1
+2 833%
|
1
+35%
|
2
+107%
|
3
+36%
|
3
+1%
|
4
+20%
|
5
+34%
|
6
+1%
|
5
-11%
|
3
-40%
|
(0)
N/A
|
(2)
-670%
|
(2)
-12%
|
(2)
+9%
|
(1)
+60%
|
(0)
+52%
|
(0)
+32%
|
0
N/A
|
1
+256%
|
1
+89%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22)
|
(7)
|
(7)
|
(8)
|
(25)
|
(25)
|
(24)
|
(23)
|
(26)
|
(6)
|
(6)
|
(5)
|
(31)
|
(7)
|
(8)
|
(9)
|
(25)
|
(24)
|
(23)
|
(24)
|
(21)
|
(6)
|
(6)
|
(5)
|
(22)
|
(6)
|
(6)
|
(7)
|
(35)
|
(5)
|
(5)
|
(5)
|
(20)
|
(12)
|
(11)
|
(12)
|
(15)
|
(9)
|
(10)
|
(8)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
(13)
|
(10)
|
(7)
|
(6)
|
(3)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(8)
|
(13)
|
(13)
|
(12)
|
(10)
|
(7)
|
(8)
|
(12)
|
(9)
|
(7)
|
|
| Selling, General & Administrative |
(13)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(25)
|
(25)
|
(23)
|
(8)
|
(6)
|
(6)
|
(5)
|
(11)
|
(7)
|
(8)
|
(8)
|
(10)
|
(24)
|
(23)
|
(24)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(12)
|
(11)
|
(12)
|
(3)
|
(9)
|
(10)
|
(8)
|
1
|
(4)
|
(5)
|
(6)
|
0
|
(7)
|
(7)
|
(7)
|
1
|
(7)
|
(7)
|
(7)
|
0
|
(9)
|
(10)
|
(9)
|
(8)
|
(8)
|
1
|
(10)
|
(7)
|
(6)
|
(3)
|
0
|
(4)
|
(4)
|
(5)
|
0
|
(4)
|
(6)
|
(8)
|
1
|
(13)
|
(12)
|
(10)
|
(7)
|
(8)
|
(12)
|
(9)
|
(7)
|
|
| Operating Income |
6
N/A
|
7
+11%
|
7
+6%
|
8
+9%
|
9
+6%
|
9
+8%
|
9
-6%
|
9
+1%
|
9
-2%
|
7
-23%
|
5
-20%
|
4
-17%
|
3
-42%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
3
+388%
|
3
0%
|
4
+13%
|
2
-33%
|
2
-38%
|
(1)
N/A
|
(3)
-192%
|
(4)
-46%
|
(3)
+30%
|
(1)
+82%
|
(2)
-361%
|
(18)
-677%
|
(19)
-2%
|
(19)
-3%
|
(21)
-11%
|
(8)
+63%
|
(12)
-54%
|
(13)
-6%
|
(12)
+9%
|
(7)
+43%
|
(4)
+48%
|
(4)
-5%
|
(1)
+70%
|
(1)
-6%
|
(3)
-157%
|
(2)
+31%
|
(2)
-13%
|
(7)
-201%
|
(6)
+19%
|
(7)
-17%
|
(7)
-2%
|
(3)
+58%
|
(2)
+22%
|
(3)
-22%
|
(2)
+17%
|
(5)
-122%
|
(6)
-18%
|
(7)
-15%
|
(7)
+1%
|
(7)
-12%
|
(8)
-2%
|
(13)
-67%
|
(10)
+23%
|
(6)
+42%
|
(5)
+9%
|
(0)
+92%
|
(1)
-253%
|
(1)
+47%
|
(1)
+27%
|
0
N/A
|
1
+217%
|
1
-56%
|
(3)
N/A
|
(9)
-221%
|
(15)
-76%
|
(15)
+0%
|
(13)
+10%
|
(11)
+19%
|
(7)
+31%
|
(8)
-7%
|
(12)
-50%
|
(8)
+30%
|
(6)
+30%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
6
N/A
|
7
+8%
|
7
+4%
|
8
+8%
|
8
+4%
|
8
+7%
|
8
-7%
|
8
+1%
|
8
-2%
|
6
-25%
|
5
-21%
|
4
-18%
|
2
-46%
|
(1)
N/A
|
(0)
+82%
|
(1)
-289%
|
0
N/A
|
3
+580%
|
3
-1%
|
3
+14%
|
2
-36%
|
1
-44%
|
(1)
N/A
|
(3)
-142%
|
(4)
-41%
|
(3)
+27%
|
(1)
+73%
|
(3)
-216%
|
(20)
-628%
|
(19)
+4%
|
(19)
-3%
|
(22)
-11%
|
(8)
+62%
|
(12)
-52%
|
(13)
-6%
|
(12)
+8%
|
(7)
+41%
|
(4)
+45%
|
(4)
-6%
|
(2)
+63%
|
(2)
-4%
|
(3)
-116%
|
(2)
+28%
|
(3)
-10%
|
(8)
-188%
|
(6)
+17%
|
(7)
-16%
|
(8)
-3%
|
(3)
+57%
|
(3)
+19%
|
(3)
-18%
|
(3)
+15%
|
(5)
-105%
|
(6)
-16%
|
(7)
-12%
|
(7)
+3%
|
(7)
-10%
|
(8)
0%
|
(13)
-68%
|
(10)
+24%
|
(6)
+41%
|
(5)
+9%
|
(0)
+92%
|
(1)
-256%
|
(1)
+47%
|
(1)
+27%
|
0
N/A
|
1
+228%
|
1
-56%
|
(3)
N/A
|
(9)
-221%
|
(15)
-76%
|
(15)
+0%
|
(13)
+10%
|
(11)
+19%
|
(7)
+31%
|
(8)
-7%
|
(12)
-50%
|
(8)
+30%
|
(6)
+29%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
5
|
6
|
6
|
6
|
7
|
8
|
7
|
8
|
8
|
6
|
4
|
4
|
1
|
(2)
|
(1)
|
(1)
|
0
|
3
|
3
|
3
|
3
|
2
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
(3)
|
(19)
|
(19)
|
(19)
|
(21)
|
(8)
|
(12)
|
(13)
|
(12)
|
(7)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(8)
|
(7)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(13)
|
(10)
|
(6)
|
(5)
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
1
|
(2)
|
(8)
|
(15)
|
(15)
|
(13)
|
(11)
|
(7)
|
(8)
|
(12)
|
(8)
|
(6)
|
|
| Net Income (Common) |
5
N/A
|
6
+9%
|
6
+4%
|
6
+7%
|
7
+12%
|
8
+10%
|
7
-7%
|
8
+5%
|
8
-3%
|
6
-25%
|
4
-21%
|
4
-19%
|
1
-65%
|
(2)
N/A
|
(1)
+50%
|
(1)
-57%
|
0
N/A
|
3
+1 092%
|
3
+0%
|
3
+13%
|
3
-17%
|
2
-35%
|
(1)
N/A
|
(2)
-232%
|
(4)
-73%
|
(3)
+27%
|
(1)
+73%
|
(3)
-214%
|
(19)
-620%
|
(19)
+4%
|
(19)
-3%
|
(21)
-11%
|
(8)
+62%
|
(12)
-52%
|
(13)
-6%
|
(12)
+8%
|
(7)
+41%
|
(4)
+45%
|
(4)
-6%
|
(2)
+63%
|
(2)
-2%
|
(3)
-119%
|
(2)
+28%
|
(3)
-10%
|
(8)
-206%
|
(7)
+17%
|
(8)
-15%
|
(8)
-2%
|
(3)
+59%
|
(3)
+19%
|
(3)
-18%
|
(3)
+16%
|
(5)
-106%
|
(6)
-16%
|
(7)
-12%
|
(7)
+3%
|
(7)
-10%
|
(8)
0%
|
(13)
-68%
|
(10)
+24%
|
(6)
+42%
|
(5)
+9%
|
(0)
+92%
|
(1)
-231%
|
(1)
+50%
|
(0)
+31%
|
1
N/A
|
2
+304%
|
1
-37%
|
(2)
N/A
|
(8)
-306%
|
(15)
-94%
|
(15)
+0%
|
(13)
+10%
|
(11)
+19%
|
(7)
+31%
|
(8)
-7%
|
(12)
-50%
|
(8)
+30%
|
(6)
+29%
|
|
| EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.07
-12%
|
0.07
N/A
|
0.06
-14%
|
0.04
-33%
|
0.03
-25%
|
0.02
-33%
|
0.01
-50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.01
-50%
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
-0.03
-200%
|
-0.15
-400%
|
-0.15
N/A
|
-0.15
N/A
|
-0.17
-13%
|
-0.06
+65%
|
-0.11
-83%
|
-0.11
N/A
|
-0.09
+18%
|
-0.05
+44%
|
-0.02
+60%
|
-0.03
-50%
|
-0.02
+33%
|
-0.01
+50%
|
-0.03
-200%
|
-0.02
+33%
|
-0.02
N/A
|
-0.03
-50%
|
-0.02
+33%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.11
N/A
|
-0.1
+9%
|
-0.08
+20%
|
-0.06
+25%
|
-0.05
+17%
|
-0.04
+20%
|
-0.06
-50%
|
-0.04
+33%
|
-0.03
+25%
|
|