Highlights

[MMAG] QoQ Cumulative Quarter Result on 2009-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     75.86%    YoY -     -2.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,346 3,826 2,832 1,429 11,536 9,988 6,614 -13.24%
  QoQ % 39.73% 35.10% 98.18% -87.61% 15.50% 51.01% -
  Horiz. % 80.83% 57.85% 42.82% 21.61% 174.42% 151.01% 100.00%
PBT -3,431 -2,716 -1,175 -563 -2,326 -1,223 -946 136.24%
  QoQ % -26.33% -131.15% -108.70% 75.80% -90.19% -29.28% -
  Horiz. % 362.68% 287.10% 124.21% 59.51% 245.88% 129.28% 100.00%
Tax 110 0 0 0 -6 -14 -10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 57.14% -40.00% -
  Horiz. % -1,100.00% -0.00% -0.00% -0.00% 60.00% 140.00% 100.00%
NP -3,321 -2,716 -1,175 -563 -2,332 -1,237 -956 129.55%
  QoQ % -22.28% -131.15% -108.70% 75.86% -88.52% -29.39% -
  Horiz. % 347.38% 284.10% 122.91% 58.89% 243.93% 129.39% 100.00%
NP to SH -3,321 -2,716 -1,175 -563 -2,332 -1,237 -956 129.55%
  QoQ % -22.28% -131.15% -108.70% 75.86% -88.52% -29.39% -
  Horiz. % 347.38% 284.10% 122.91% 58.89% 243.93% 129.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,667 6,542 4,007 1,992 13,868 11,225 7,570 9.45%
  QoQ % 32.48% 63.26% 101.15% -85.64% 23.55% 48.28% -
  Horiz. % 114.49% 86.42% 52.93% 26.31% 183.20% 148.28% 100.00%
Net Worth 11,954 12,573 14,060 14,546 15,244 16,453 16,703 -20.00%
  QoQ % -4.92% -10.58% -3.34% -4.58% -7.35% -1.50% -
  Horiz. % 71.57% 75.27% 84.18% 87.09% 91.27% 98.50% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 11,954 12,573 14,060 14,546 15,244 16,453 16,703 -20.00%
  QoQ % -4.92% -10.58% -3.34% -4.58% -7.35% -1.50% -
  Horiz. % 71.57% 75.27% 84.18% 87.09% 91.27% 98.50% 100.00%
NOSH 132,388 132,487 132,022 130,930 132,102 133,010 132,777 -0.20%
  QoQ % -0.07% 0.35% 0.83% -0.89% -0.68% 0.18% -
  Horiz. % 99.71% 99.78% 99.43% 98.61% 99.49% 100.18% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -62.12 % -70.99 % -41.49 % -39.40 % -20.21 % -12.38 % -14.45 % 164.62%
  QoQ % 12.49% -71.10% -5.30% -94.95% -63.25% 14.33% -
  Horiz. % 429.90% 491.28% 287.13% 272.66% 139.86% 85.67% 100.00%
ROE -27.78 % -21.60 % -8.36 % -3.87 % -15.30 % -7.52 % -5.72 % 187.06%
  QoQ % -28.61% -158.37% -116.02% 74.71% -103.46% -31.47% -
  Horiz. % 485.66% 377.62% 146.15% 67.66% 267.48% 131.47% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.04 2.89 2.15 1.09 8.73 7.51 4.98 -13.03%
  QoQ % 39.79% 34.42% 97.25% -87.51% 16.24% 50.80% -
  Horiz. % 81.12% 58.03% 43.17% 21.89% 175.30% 150.80% 100.00%
EPS -2.51 -2.05 -0.89 -0.43 -1.76 -0.93 -0.72 130.09%
  QoQ % -22.44% -130.34% -106.98% 75.57% -89.25% -29.17% -
  Horiz. % 348.61% 284.72% 123.61% 59.72% 244.44% 129.17% 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 0.0903 0.0949 0.1065 0.1111 0.1154 0.1237 0.1258 -19.85%
  QoQ % -4.85% -10.89% -4.14% -3.73% -6.71% -1.67% -
  Horiz. % 71.78% 75.44% 84.66% 88.31% 91.73% 98.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,312
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.74 0.53 0.39 0.20 1.61 1.39 0.92 -13.52%
  QoQ % 39.62% 35.90% 95.00% -87.58% 15.83% 51.09% -
  Horiz. % 80.43% 57.61% 42.39% 21.74% 175.00% 151.09% 100.00%
EPS -0.46 -0.38 -0.16 -0.08 -0.32 -0.17 -0.13 132.39%
  QoQ % -21.05% -137.50% -100.00% 75.00% -88.24% -30.77% -
  Horiz. % 353.85% 292.31% 123.08% 61.54% 246.15% 130.77% 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 0.0166 0.0175 0.0196 0.0203 0.0212 0.0229 0.0233 -20.25%
  QoQ % -5.14% -10.71% -3.45% -4.25% -7.42% -1.72% -
  Horiz. % 71.24% 75.11% 84.12% 87.12% 90.99% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.0600 0.0600 0.0600 0.0600 0.0600 0.1100 0.1400 -
P/RPS 1.49 2.08 2.80 5.50 0.69 1.46 2.81 -34.51%
  QoQ % -28.37% -25.71% -49.09% 697.10% -52.74% -48.04% -
  Horiz. % 53.02% 74.02% 99.64% 195.73% 24.56% 51.96% 100.00%
P/EPS -2.39 -2.93 -6.74 -13.95 -3.40 -11.83 -19.44 -75.31%
  QoQ % 18.43% 56.53% 51.68% -310.29% 71.26% 39.15% -
  Horiz. % 12.29% 15.07% 34.67% 71.76% 17.49% 60.85% 100.00%
EY -41.81 -34.17 -14.83 -7.17 -29.42 -8.45 -5.14 304.98%
  QoQ % -22.36% -130.41% -106.83% 75.63% -248.17% -64.40% -
  Horiz. % 813.42% 664.79% 288.52% 139.49% 572.37% 164.40% 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 0.66 0.63 0.56 0.54 0.52 0.89 1.11 -29.31%
  QoQ % 4.76% 12.50% 3.70% 3.85% -41.57% -19.82% -
  Horiz. % 59.46% 56.76% 50.45% 48.65% 46.85% 80.18% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 26/11/08 -
Price 0.0500 0.0600 0.0500 0.0500 0.0600 0.0900 0.0900 -
P/RPS 1.24 2.08 2.33 4.58 0.69 1.20 1.81 -22.30%
  QoQ % -40.38% -10.73% -49.13% 563.77% -42.50% -33.70% -
  Horiz. % 68.51% 114.92% 128.73% 253.04% 38.12% 66.30% 100.00%
P/EPS -1.99 -2.93 -5.62 -11.63 -3.40 -9.68 -12.50 -70.66%
  QoQ % 32.08% 47.86% 51.68% -242.06% 64.88% 22.56% -
  Horiz. % 15.92% 23.44% 44.96% 93.04% 27.20% 77.44% 100.00%
EY -50.17 -34.17 -17.80 -8.60 -29.42 -10.33 -8.00 240.45%
  QoQ % -46.82% -91.97% -106.98% 70.77% -184.80% -29.12% -
  Horiz. % 627.12% 427.12% 222.50% 107.50% 367.75% 129.12% 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 0.55 0.63 0.47 0.45 0.52 0.73 0.72 -16.45%
  QoQ % -12.70% 34.04% 4.44% -13.46% -28.77% 1.39% -
  Horiz. % 76.39% 87.50% 65.28% 62.50% 72.22% 101.39% 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
 
 

342  407  456  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.1350.00 
 VELESTO 0.125+0.01 
 KNM 0.1150.00 
 ALAM 0.050.00 
 HIBISCS 0.335-0.005 
 JAKS 0.77+0.01 
 SANICHI 0.0450.00 
 MINETEC 0.14+0.015 

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