Highlights

[MMAG] QoQ Cumulative 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 -     -108.70%    YoY -     -22.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,272 5,346 3,826 2,832 1,429 11,536 9,988 -74.78%
  QoQ % -76.21% 39.73% 35.10% 98.18% -87.61% 15.50% -
  Horiz. % 12.74% 53.52% 38.31% 28.35% 14.31% 115.50% 100.00%
PBT -231 -3,431 -2,716 -1,175 -563 -2,326 -1,223 -67.18%
  QoQ % 93.27% -26.33% -131.15% -108.70% 75.80% -90.19% -
  Horiz. % 18.89% 280.54% 222.08% 96.08% 46.03% 190.19% 100.00%
Tax 0 110 0 0 0 -6 -14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 57.14% -
  Horiz. % -0.00% -785.71% -0.00% -0.00% -0.00% 42.86% 100.00%
NP -231 -3,321 -2,716 -1,175 -563 -2,332 -1,237 -67.43%
  QoQ % 93.04% -22.28% -131.15% -108.70% 75.86% -88.52% -
  Horiz. % 18.67% 268.47% 219.56% 94.99% 45.51% 188.52% 100.00%
NP to SH -231 -3,321 -2,716 -1,175 -563 -2,332 -1,237 -67.43%
  QoQ % 93.04% -22.28% -131.15% -108.70% 75.86% -88.52% -
  Horiz. % 18.67% 268.47% 219.56% 94.99% 45.51% 188.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,503 8,667 6,542 4,007 1,992 13,868 11,225 -73.92%
  QoQ % -82.66% 32.48% 63.26% 101.15% -85.64% 23.55% -
  Horiz. % 13.39% 77.21% 58.28% 35.70% 17.75% 123.55% 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 -0.19 % -27.78 % -21.60 % -8.36 % -3.87 % -15.30 % -7.52 % -91.45%
  QoQ % 99.32% -28.61% -158.37% -116.02% 74.71% -103.46% -
  Horiz. % 2.53% 369.41% 287.23% 111.17% 51.46% 203.46% 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 0.94 4.04 2.89 2.15 1.09 8.73 7.51 -75.07%
  QoQ % -76.73% 39.79% 34.42% 97.25% -87.51% 16.24% -
  Horiz. % 12.52% 53.79% 38.48% 28.63% 14.51% 116.24% 100.00%
EPS -0.17 -2.51 -2.05 -0.89 -0.43 -1.76 -0.93 -67.89%
  QoQ % 93.23% -22.44% -130.34% -106.98% 75.57% -89.25% -
  Horiz. % 18.28% 269.89% 220.43% 95.70% 46.24% 189.25% 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 0.18 0.74 0.53 0.39 0.20 1.61 1.39 -74.50%
  QoQ % -75.68% 39.62% 35.90% 95.00% -87.58% 15.83% -
  Horiz. % 12.95% 53.24% 38.13% 28.06% 14.39% 115.83% 100.00%
EPS -0.03 -0.46 -0.38 -0.16 -0.08 -0.32 -0.17 -68.64%
  QoQ % 93.48% -21.05% -137.50% -100.00% 75.00% -88.24% -
  Horiz. % 17.65% 270.59% 223.53% 94.12% 47.06% 188.24% 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 5.34 1.49 2.08 2.80 5.50 0.69 1.46 137.95%
  QoQ % 258.39% -28.37% -25.71% -49.09% 697.10% -52.74% -
  Horiz. % 365.75% 102.05% 142.47% 191.78% 376.71% 47.26% 100.00%
P/EPS -29.41 -2.39 -2.93 -6.74 -13.95 -3.40 -11.83 83.82%
  QoQ % -1,130.54% 18.43% 56.53% 51.68% -310.29% 71.26% -
  Horiz. % 248.61% 20.20% 24.77% 56.97% 117.92% 28.74% 100.00%
EY -3.40 -41.81 -34.17 -14.83 -7.17 -29.42 -8.45 -45.59%
  QoQ % 91.87% -22.36% -130.41% -106.83% 75.63% -248.17% -
  Horiz. % 40.24% 494.79% 404.38% 175.50% 84.85% 348.17% 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 5.34 1.24 2.08 2.33 4.58 0.69 1.20 171.29%
  QoQ % 330.65% -40.38% -10.73% -49.13% 563.77% -42.50% -
  Horiz. % 445.00% 103.33% 173.33% 194.17% 381.67% 57.50% 100.00%
P/EPS -29.41 -1.99 -2.93 -5.62 -11.63 -3.40 -9.68 110.20%
  QoQ % -1,377.89% 32.08% 47.86% 51.68% -242.06% 64.88% -
  Horiz. % 303.82% 20.56% 30.27% 58.06% 120.14% 35.12% 100.00%
EY -3.40 -50.17 -34.17 -17.80 -8.60 -29.42 -10.33 -52.43%
  QoQ % 93.22% -46.82% -91.97% -106.98% 70.77% -184.80% -
  Horiz. % 32.91% 485.67% 330.78% 172.31% 83.25% 284.80% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers