Highlights

[MMAG] QoQ Quarter Result on 2010-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     61.82%    YoY -     58.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,623 1,414 922 1,272 1,520 994 1,403 51.82%
  QoQ % 85.50% 53.36% -27.52% -16.32% 52.92% -29.15% -
  Horiz. % 186.96% 100.78% 65.72% 90.66% 108.34% 70.85% 100.00%
PBT -335 -486 -366 -231 -715 -1,541 -612 -33.11%
  QoQ % 31.07% -32.79% -58.44% 67.69% 53.60% -151.80% -
  Horiz. % 54.74% 79.41% 59.80% 37.75% 116.83% 251.80% 100.00%
Tax 7 0 0 0 110 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.36% 0.00% 0.00% 0.00% 100.00% - -
NP -328 -486 -366 -231 -605 -1,541 -612 -34.04%
  QoQ % 32.51% -32.79% -58.44% 61.82% 60.74% -151.80% -
  Horiz. % 53.59% 79.41% 59.80% 37.75% 98.86% 251.80% 100.00%
NP to SH -328 -486 -366 -231 -605 -1,541 -612 -34.04%
  QoQ % 32.51% -32.79% -58.44% 61.82% 60.74% -151.80% -
  Horiz. % 53.59% 79.41% 59.80% 37.75% 98.86% 251.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,951 1,900 1,288 1,503 2,125 2,535 2,015 28.99%
  QoQ % 55.32% 47.52% -14.30% -29.27% -16.17% 25.81% -
  Horiz. % 146.45% 94.29% 63.92% 74.59% 105.46% 125.81% 100.00%
Net Worth 10,824 10,783 11,215 120,255 11,963 12,606 14,169 -16.45%
  QoQ % 0.37% -3.85% -90.67% 905.17% -5.10% -11.03% -
  Horiz. % 76.39% 76.11% 79.15% 848.72% 84.44% 88.97% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 10,824 10,783 11,215 120,255 11,963 12,606 14,169 -16.45%
  QoQ % 0.37% -3.85% -90.67% 905.17% -5.10% -11.03% -
  Horiz. % 76.39% 76.11% 79.15% 848.72% 84.44% 88.97% 100.00%
NOSH 131,200 131,351 130,714 135,882 131,904 132,844 133,043 -0.93%
  QoQ % -0.12% 0.49% -3.80% 3.02% -0.71% -0.15% -
  Horiz. % 98.61% 98.73% 98.25% 102.13% 99.14% 99.85% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -12.50 % -34.37 % -39.70 % -18.16 % -39.80 % -155.03 % -43.62 % -56.57%
  QoQ % 63.63% 13.43% -118.61% 54.37% 74.33% -255.41% -
  Horiz. % 28.66% 78.79% 91.01% 41.63% 91.24% 355.41% 100.00%
ROE -3.03 % -4.51 % -3.26 % -0.19 % -5.06 % -12.22 % -4.32 % -21.08%
  QoQ % 32.82% -38.34% -1,615.79% 96.25% 58.59% -182.87% -
  Horiz. % 70.14% 104.40% 75.46% 4.40% 117.13% 282.87% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.00 1.08 0.71 0.94 1.15 0.75 1.05 53.72%
  QoQ % 85.19% 52.11% -24.47% -18.26% 53.33% -28.57% -
  Horiz. % 190.48% 102.86% 67.62% 89.52% 109.52% 71.43% 100.00%
EPS -0.25 -0.37 -0.28 -0.17 -0.46 -1.16 -0.46 -33.43%
  QoQ % 32.43% -32.14% -64.71% 63.04% 60.34% -152.17% -
  Horiz. % 54.35% 80.43% 60.87% 36.96% 100.00% 252.17% 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 0.0825 0.0821 0.0858 0.8850 0.0907 0.0949 0.1065 -15.67%
  QoQ % 0.49% -4.31% -90.31% 875.74% -4.43% -10.89% -
  Horiz. % 77.46% 77.09% 80.56% 830.99% 85.16% 89.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.37 0.20 0.13 0.18 0.21 0.14 0.20 50.76%
  QoQ % 85.00% 53.85% -27.78% -14.29% 50.00% -30.00% -
  Horiz. % 185.00% 100.00% 65.00% 90.00% 105.00% 70.00% 100.00%
EPS -0.05 -0.07 -0.05 -0.03 -0.08 -0.21 -0.09 -32.44%
  QoQ % 28.57% -40.00% -66.67% 62.50% 61.90% -133.33% -
  Horiz. % 55.56% 77.78% 55.56% 33.33% 88.89% 233.33% 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 0.0151 0.0150 0.0156 0.1676 0.0167 0.0176 0.0197 -16.26%
  QoQ % 0.67% -3.85% -90.69% 903.59% -5.11% -10.66% -
  Horiz. % 76.65% 76.14% 79.19% 850.76% 84.77% 89.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1900 0.1200 0.0500 0.0500 0.0600 0.0600 0.0600 -
P/RPS 9.50 11.15 7.09 5.34 5.21 8.02 5.69 40.78%
  QoQ % -14.80% 57.26% 32.77% 2.50% -35.04% 40.95% -
  Horiz. % 166.96% 195.96% 124.60% 93.85% 91.56% 140.95% 100.00%
P/EPS -76.00 -32.43 -17.86 -29.41 -13.08 -5.17 -13.04 224.21%
  QoQ % -134.35% -81.58% 39.27% -124.85% -153.00% 60.35% -
  Horiz. % 582.82% 248.70% 136.96% 225.54% 100.31% 39.65% 100.00%
EY -1.32 -3.08 -5.60 -3.40 -7.64 -19.33 -7.67 -69.09%
  QoQ % 57.14% 45.00% -64.71% 55.50% 60.48% -152.02% -
  Horiz. % 17.21% 40.16% 73.01% 44.33% 99.61% 252.02% 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 2.30 1.46 0.58 0.06 0.66 0.63 0.56 156.68%
  QoQ % 57.53% 151.72% 866.67% -90.91% 4.76% 12.50% -
  Horiz. % 410.71% 260.71% 103.57% 10.71% 117.86% 112.50% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 08/12/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.1200 0.1400 0.1200 0.0500 0.0500 0.0600 0.0500 -
P/RPS 6.00 13.01 17.01 5.34 4.34 8.02 4.74 17.03%
  QoQ % -53.88% -23.52% 218.54% 23.04% -45.89% 69.20% -
  Horiz. % 126.58% 274.47% 358.86% 112.66% 91.56% 169.20% 100.00%
P/EPS -48.00 -37.84 -42.86 -29.41 -10.90 -5.17 -10.87 169.40%
  QoQ % -26.85% 11.71% -45.73% -169.82% -110.83% 52.44% -
  Horiz. % 441.58% 348.11% 394.30% 270.56% 100.28% 47.56% 100.00%
EY -2.08 -2.64 -2.33 -3.40 -9.17 -19.33 -9.20 -62.92%
  QoQ % 21.21% -13.30% 31.47% 62.92% 52.56% -110.11% -
  Horiz. % 22.61% 28.70% 25.33% 36.96% 99.67% 210.11% 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 1.45 1.71 1.40 0.06 0.55 0.63 0.47 112.07%
  QoQ % -15.20% 22.14% 2,233.33% -89.09% -12.70% 34.04% -
  Horiz. % 308.51% 363.83% 297.87% 12.77% 117.02% 134.04% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers