Highlights

[MMAG] QoQ Annualized Quarter Result on 2009-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -4.35%    YoY -     -22.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,088 5,346 5,101 5,664 5,716 11,536 13,317 -47.44%
  QoQ % -4.83% 4.80% -9.93% -0.91% -50.45% -13.38% -
  Horiz. % 38.21% 40.14% 38.31% 42.53% 42.92% 86.62% 100.00%
PBT -924 -3,431 -3,621 -2,350 -2,252 -2,326 -1,630 -31.60%
  QoQ % 73.07% 5.26% -54.10% -4.35% 3.18% -42.64% -
  Horiz. % 56.66% 210.40% 222.08% 144.11% 138.10% 142.64% 100.00%
Tax 0 110 0 0 0 -6 -18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 67.86% -
  Horiz. % -0.00% -589.28% -0.00% -0.00% -0.00% 32.14% 100.00%
NP -924 -3,321 -3,621 -2,350 -2,252 -2,332 -1,649 -32.11%
  QoQ % 72.18% 8.29% -54.10% -4.35% 3.43% -41.39% -
  Horiz. % 56.02% 201.35% 219.56% 142.48% 136.54% 141.39% 100.00%
NP to SH -924 -3,321 -3,621 -2,350 -2,252 -2,332 -1,649 -32.11%
  QoQ % 72.18% 8.29% -54.10% -4.35% 3.43% -41.39% -
  Horiz. % 56.02% 201.35% 219.56% 142.48% 136.54% 141.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,012 8,667 8,722 8,014 7,968 13,868 14,966 -45.65%
  QoQ % -30.63% -0.64% 8.84% 0.58% -42.54% -7.34% -
  Horiz. % 40.17% 57.91% 58.28% 53.55% 53.24% 92.66% 100.00%
Net Worth 120,255 11,954 12,573 14,060 14,546 15,244 16,453 277.99%
  QoQ % 905.93% -4.92% -10.58% -3.34% -4.58% -7.35% -
  Horiz. % 730.89% 72.66% 76.42% 85.46% 88.41% 92.65% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
  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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,255 11,954 12,573 14,060 14,546 15,244 16,453 277.99%
  QoQ % 905.93% -4.92% -10.58% -3.34% -4.58% -7.35% -
  Horiz. % 730.89% 72.66% 76.42% 85.46% 88.41% 92.65% 100.00%
NOSH 135,882 132,388 132,487 132,022 130,930 132,102 133,010 1.44%
  QoQ % 2.64% -0.07% 0.35% 0.83% -0.89% -0.68% -
  Horiz. % 102.16% 99.53% 99.61% 99.26% 98.44% 99.32% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -18.16 % -62.12 % -70.99 % -41.49 % -39.40 % -20.21 % -12.38 % 29.19%
  QoQ % 70.77% 12.49% -71.10% -5.30% -94.95% -63.25% -
  Horiz. % 146.69% 501.78% 573.42% 335.14% 318.26% 163.25% 100.00%
ROE -0.77 % -27.78 % -28.80 % -16.71 % -15.48 % -15.30 % -10.02 % -82.01%
  QoQ % 97.23% 3.54% -72.35% -7.95% -1.18% -52.69% -
  Horiz. % 7.68% 277.25% 287.43% 166.77% 154.49% 152.69% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.74 4.04 3.85 4.29 4.37 8.73 10.01 -48.22%
  QoQ % -7.43% 4.94% -10.26% -1.83% -49.94% -12.79% -
  Horiz. % 37.36% 40.36% 38.46% 42.86% 43.66% 87.21% 100.00%
EPS -0.68 -2.51 -2.73 -1.78 -1.72 -1.76 -1.24 -33.08%
  QoQ % 72.91% 8.06% -53.37% -3.49% 2.27% -41.94% -
  Horiz. % 54.84% 202.42% 220.16% 143.55% 138.71% 141.94% 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 0.8850 0.0903 0.0949 0.1065 0.1111 0.1154 0.1237 272.63%
  QoQ % 880.07% -4.85% -10.89% -4.14% -3.73% -6.71% -
  Horiz. % 715.44% 73.00% 76.72% 86.10% 89.81% 93.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.71 0.74 0.71 0.79 0.80 1.61 1.85 -47.28%
  QoQ % -4.05% 4.23% -10.13% -1.25% -50.31% -12.97% -
  Horiz. % 38.38% 40.00% 38.38% 42.70% 43.24% 87.03% 100.00%
EPS -0.13 -0.46 -0.50 -0.33 -0.31 -0.32 -0.23 -31.71%
  QoQ % 71.74% 8.00% -51.52% -6.45% 3.12% -39.13% -
  Horiz. % 56.52% 200.00% 217.39% 143.48% 134.78% 139.13% 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 0.1675 0.0166 0.0175 0.0196 0.0203 0.0212 0.0229 278.18%
  QoQ % 909.04% -5.14% -10.71% -3.45% -4.25% -7.42% -
  Horiz. % 731.44% 72.49% 76.42% 85.59% 88.65% 92.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.0500 0.0600 0.0600 0.0600 0.0600 0.0600 0.1100 -
P/RPS 1.34 1.49 1.56 1.40 1.37 0.69 1.10 14.10%
  QoQ % -10.07% -4.49% 11.43% 2.19% 98.55% -37.27% -
  Horiz. % 121.82% 135.45% 141.82% 127.27% 124.55% 62.73% 100.00%
P/EPS -7.35 -2.39 -2.20 -3.37 -3.49 -3.40 -8.87 -11.81%
  QoQ % -207.53% -8.64% 34.72% 3.44% -2.65% 61.67% -
  Horiz. % 82.86% 26.94% 24.80% 37.99% 39.35% 38.33% 100.00%
EY -13.60 -41.81 -45.56 -29.67 -28.67 -29.42 -11.27 13.39%
  QoQ % 67.47% 8.23% -53.56% -3.49% 2.55% -161.05% -
  Horiz. % 120.67% 370.98% 404.26% 263.27% 254.39% 261.05% 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 0.06 0.66 0.63 0.56 0.54 0.52 0.89 -83.52%
  QoQ % -90.91% 4.76% 12.50% 3.70% 3.85% -41.57% -
  Horiz. % 6.74% 74.16% 70.79% 62.92% 60.67% 58.43% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.0500 0.0500 0.0600 0.0500 0.0500 0.0600 0.0900 -
P/RPS 1.34 1.24 1.56 1.17 1.15 0.69 0.90 30.48%
  QoQ % 8.06% -20.51% 33.33% 1.74% 66.67% -23.33% -
  Horiz. % 148.89% 137.78% 173.33% 130.00% 127.78% 76.67% 100.00%
P/EPS -7.35 -1.99 -2.20 -2.81 -2.91 -3.40 -7.26 0.83%
  QoQ % -269.35% 9.55% 21.71% 3.44% 14.41% 53.17% -
  Horiz. % 101.24% 27.41% 30.30% 38.71% 40.08% 46.83% 100.00%
EY -13.60 -50.17 -45.56 -35.60 -34.40 -29.42 -13.78 -0.88%
  QoQ % 72.89% -10.12% -27.98% -3.49% -16.93% -113.50% -
  Horiz. % 98.69% 364.08% 330.62% 258.35% 249.64% 213.50% 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 0.06 0.55 0.63 0.47 0.45 0.52 0.73 -81.18%
  QoQ % -89.09% -12.70% 34.04% 4.44% -13.46% -28.77% -
  Horiz. % 8.22% 75.34% 86.30% 64.38% 61.64% 71.23% 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.
 


 

337  277  532  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers