[MMAG] QoQ Cumulative Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 49,008 407,026 288,591 189,291 93,583 616,701 483,701 -78.36% QoQ % -87.96% 41.04% 52.46% 102.27% -84.83% 27.50% - Horiz. % 10.13% 84.15% 59.66% 39.13% 19.35% 127.50% 100.00%
PBT -2,841 -25,122 -13,432 -13,656 -2,443 3,074 664 - QoQ % 88.69% -87.03% 1.64% -458.98% -179.47% 362.95% - Horiz. % -427.86% -3,783.43% -2,022.89% -2,056.63% -367.92% 462.95% 100.00%
Tax 0 406 29 0 0 -1,389 -42 - QoQ % 0.00% 1,300.00% 0.00% 0.00% 0.00% -3,207.14% - Horiz. % -0.00% -966.67% -69.05% -0.00% -0.00% 3,307.14% 100.00%
NP -2,841 -24,716 -13,403 -13,656 -2,443 1,685 622 - QoQ % 88.51% -84.41% 1.85% -458.98% -244.99% 170.90% - Horiz. % -456.75% -3,973.63% -2,154.82% -2,195.50% -392.77% 270.90% 100.00%
NP to SH -2,808 -24,707 -13,377 -13,633 -2,441 1,712 649 - QoQ % 88.63% -84.70% 1.88% -458.50% -242.58% 163.79% - Horiz. % -432.67% -3,806.93% -2,061.17% -2,100.62% -376.12% 263.79% 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 51,849 431,742 301,994 202,947 96,026 615,016 483,079 -77.51% QoQ % -87.99% 42.96% 48.80% 111.35% -84.39% 27.31% - Horiz. % 10.73% 89.37% 62.51% 42.01% 19.88% 127.31% 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 968,275 908,345 891,800 873,910 841,724 788,095 721,111 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 -3.30 % -29.92 % -14.65 % -15.25 % -2.58 % 1.89 % 0.86 % - QoQ % 88.97% -104.23% 3.93% -491.09% -236.51% 119.77% - Horiz. % -383.72% -3,479.07% -1,703.49% -1,773.26% -300.00% 219.77% 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 5.06 44.81 32.36 21.66 11.12 78.25 67.08 -82.23% QoQ % -88.71% 38.47% 49.40% 94.78% -85.79% 16.65% - Horiz. % 7.54% 66.80% 48.24% 32.29% 16.58% 116.65% 100.00%
EPS -0.29 -2.72 -1.50 -1.56 -0.29 0.22 0.09 - QoQ % 89.34% -81.33% 3.85% -437.93% -231.82% 144.44% - Horiz. % -322.22% -3,022.22% -1,666.67% -1,733.33% -322.22% 244.44% 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 6.83 56.69 40.19 26.36 13.03 85.89 67.37 -78.35% QoQ % -87.95% 41.05% 52.47% 102.30% -84.83% 27.49% - Horiz. % 10.14% 84.15% 59.66% 39.13% 19.34% 127.49% 100.00%
EPS -0.39 -3.44 -1.86 -1.90 -0.34 0.24 0.09 - QoQ % 88.66% -84.95% 2.11% -458.82% -241.67% 166.67% - Horiz. % -433.33% -3,822.22% -2,066.67% -2,111.11% -377.78% 266.67% 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 1.38 0.19 0.17 0.35 0.67 0.13 0.12 411.77% QoQ % 626.32% 11.76% -51.43% -47.76% 415.38% 8.33% - Horiz. % 1,150.00% 158.33% 141.67% 291.67% 558.33% 108.33% 100.00%
P/EPS -24.14 -3.13 -3.67 -4.81 -25.86 46.03 88.89 - QoQ % -671.25% 14.71% 23.70% 81.40% -156.18% -48.22% - Horiz. % -27.16% -3.52% -4.13% -5.41% -29.09% 51.78% 100.00%
EY -4.14 -32.00 -27.27 -20.80 -3.87 2.17 1.13 - QoQ % 87.06% -17.35% -31.11% -437.47% -278.34% 92.04% - Horiz. % -366.37% -2,831.86% -2,413.27% -1,840.71% -342.48% 192.04% 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 1.28 0.16 0.19 0.32 0.72 0.10 0.16 301.53% QoQ % 700.00% -15.79% -40.62% -55.56% 620.00% -37.50% - Horiz. % 800.00% 100.00% 118.75% 200.00% 450.00% 62.50% 100.00%
P/EPS -22.41 -2.57 -4.00 -4.49 -27.59 36.83 116.67 - QoQ % -771.98% 35.75% 10.91% 83.73% -174.91% -68.43% - Horiz. % -19.21% -2.20% -3.43% -3.85% -23.65% 31.57% 100.00%
EY -4.46 -38.86 -25.00 -22.29 -3.63 2.72 0.86 - QoQ % 88.52% -55.44% -12.16% -514.05% -233.46% 216.28% - Horiz. % -518.60% -4,518.60% -2,906.98% -2,591.86% -422.09% 316.28% 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 
