[MMAG] QoQ Annualized Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 196,032 407,026 384,788 378,582 374,332 616,701 644,934 -54.89% QoQ % -51.84% 5.78% 1.64% 1.14% -39.30% -4.38% - Horiz. % 30.40% 63.11% 59.66% 58.70% 58.04% 95.62% 100.00%
PBT -11,364 -25,122 -17,909 -27,312 -9,772 3,074 885 - QoQ % 54.76% -40.27% 34.43% -179.49% -417.89% 247.21% - Horiz. % -1,283.58% -2,837.58% -2,022.89% -3,084.94% -1,103.77% 347.21% 100.00%
Tax 0 406 38 0 0 -1,389 -56 - QoQ % 0.00% 949.99% 0.00% 0.00% 0.00% -2,380.36% - Horiz. % -0.00% -725.00% -69.05% -0.00% -0.00% 2,480.36% 100.00%
NP -11,364 -24,716 -17,870 -27,312 -9,772 1,685 829 - QoQ % 54.02% -38.30% 34.57% -179.49% -679.94% 103.18% - Horiz. % -1,370.26% -2,980.23% -2,154.82% -3,293.25% -1,178.30% 203.18% 100.00%
NP to SH -11,232 -24,707 -17,836 -27,266 -9,764 1,712 865 - QoQ % 54.54% -38.52% 34.59% -179.25% -670.33% 97.84% - Horiz. % -1,298.00% -2,855.20% -2,061.17% -3,150.93% -1,128.35% 197.84% 100.00%
Tax Rate - % - % - % - % - % 45.19 % 6.33 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 613.90% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 713.90% 100.00%
Total Cost 207,396 431,742 402,658 405,894 384,104 615,016 644,105 -53.12% QoQ % -51.96% 7.22% -0.80% 5.67% -37.55% -4.52% - Horiz. % 32.20% 67.03% 62.51% 63.02% 59.63% 95.48% 100.00%
Net Worth 85,208 82,568 91,320 89,401 94,441 90,709 75,860 8.08% QoQ % 3.20% -9.58% 2.15% -5.34% 4.11% 19.57% - Horiz. % 112.32% 108.84% 120.38% 117.85% 124.49% 119.57% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,208 82,568 91,320 89,401 94,441 90,709 75,860 8.08% QoQ % 3.20% -9.58% 2.15% -5.34% 4.11% 19.57% - Horiz. % 112.32% 108.84% 120.38% 117.85% 124.49% 119.57% 100.00%
NOSH 968,275 908,345 891,800 873,910 841,724 788,095 721,110 21.78% QoQ % 6.60% 1.86% 2.05% 3.82% 6.80% 9.29% - Horiz. % 134.28% 125.96% 123.67% 121.19% 116.73% 109.29% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.80 % -6.07 % -4.64 % -7.21 % -2.61 % 0.27 % 0.13 % - QoQ % 4.45% -30.82% 35.64% -176.25% -1,066.67% 107.69% - Horiz. % -4,461.54% -4,669.23% -3,569.23% -5,546.15% -2,007.69% 207.69% 100.00%
ROE -13.18 % -29.92 % -19.53 % -30.50 % -10.34 % 1.89 % 1.14 % - QoQ % 55.95% -53.20% 35.97% -194.97% -647.09% 65.79% - Horiz. % -1,156.14% -2,624.56% -1,713.16% -2,675.44% -907.02% 165.79% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.25 44.81 43.15 43.32 44.47 78.25 89.44 -62.95% QoQ % -54.81% 3.85% -0.39% -2.59% -43.17% -12.51% - Horiz. % 22.64% 50.10% 48.24% 48.43% 49.72% 87.49% 100.00%
EPS -1.16 -2.72 -2.00 -3.12 -1.16 0.22 0.12 - QoQ % 57.35% -36.00% 35.90% -168.97% -627.27% 83.33% - Horiz. % -966.67% -2,266.67% -1,666.67% -2,600.00% -966.67% 183.33% 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 0.0880 0.0909 0.1024 0.1023 0.1122 0.1151 0.1052 -11.25% QoQ % -3.19% -11.23% 0.10% -8.82% -2.52% 9.41% - Horiz. % 83.65% 86.41% 97.34% 97.24% 106.65% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.30 56.69 53.59 52.73 52.13 85.89 89.82 -54.89% QoQ % -51.84% 5.78% 1.63% 1.15% -39.31% -4.38% - Horiz. % 30.39% 63.12% 59.66% 58.71% 58.04% 95.62% 100.00%
EPS -1.56 -3.44 -2.48 -3.80 -1.36 0.24 0.12 - QoQ % 54.65% -38.71% 34.74% -179.41% -666.67% 100.00% - Horiz. % -1,300.00% -2,866.67% -2,066.67% -3,166.67% -1,133.33% 200.00% 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 0.1187 0.1150 0.1272 0.1245 0.1315 0.1263 0.1057 8.06% QoQ % 3.22% -9.59% 2.17% -5.32% 4.12% 19.49% - Horiz. % 112.30% 108.80% 120.34% 117.79% 124.41% 119.49% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0700 0.0850 0.0550 0.0750 0.0750 0.1000 0.0800 -
P/RPS 0.35 0.19 0.13 0.17 0.17 0.13 0.09 147.91% QoQ % 84.21% 46.15% -23.53% 0.00% 30.77% 44.44% - Horiz. % 388.89% 211.11% 144.44% 188.89% 188.89% 144.44% 100.00%
P/EPS -6.03 -3.13 -2.75 -2.40 -6.47 46.03 66.67 - QoQ % -92.65% -13.82% -14.58% 62.91% -114.06% -30.96% - Horiz. % -9.04% -4.69% -4.12% -3.60% -9.70% 69.04% 100.00%
EY -16.57 -32.00 -36.36 -41.60 -15.47 2.17 1.50 - QoQ % 48.22% 11.99% 12.60% -168.91% -812.90% 44.67% - Horiz. % -1,104.67% -2,133.33% -2,424.00% -2,773.33% -1,031.33% 144.67% 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 0.80 0.94 0.54 0.73 0.67 0.87 0.76 3.49% QoQ % -14.89% 74.07% -26.03% 8.96% -22.99% 14.47% - Horiz. % 105.26% 123.68% 71.05% 96.05% 88.16% 114.47% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 -
Price 0.0650 0.0700 0.0600 0.0700 0.0800 0.0800 0.1050 -
P/RPS 0.32 0.16 0.14 0.16 0.18 0.10 0.12 92.65% QoQ % 100.00% 14.29% -12.50% -11.11% 80.00% -16.67% - Horiz. % 266.67% 133.33% 116.67% 133.33% 150.00% 83.33% 100.00%
P/EPS -5.60 -2.57 -3.00 -2.24 -6.90 36.83 87.50 - QoQ % -117.90% 14.33% -33.93% 67.54% -118.73% -57.91% - Horiz. % -6.40% -2.94% -3.43% -2.56% -7.89% 42.09% 100.00%
EY -17.85 -38.86 -33.33 -44.57 -14.50 2.72 1.14 - QoQ % 54.07% -16.59% 25.22% -207.38% -633.09% 138.60% - Horiz. % -1,565.79% -3,408.77% -2,923.68% -3,909.65% -1,271.93% 238.60% 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 0.74 0.77 0.59 0.68 0.71 0.70 1.00 -18.23% QoQ % -3.90% 30.51% -13.24% -4.23% 1.43% -30.00% - Horiz. % 74.00% 77.00% 59.00% 68.00% 71.00% 70.00% 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.
Comment
ICB - Quarter 2 ( 30.9.2014).pdf 
