Highlights

[MMAG] QoQ Quarter Result on 2011-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 09-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -8.23%    YoY -     -53.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 37,476 12,973 10,653 2,828 2,623 1,414 922 1,079.51%
  QoQ % 188.88% 21.78% 276.70% 7.82% 85.50% 53.36% -
  Horiz. % 4,064.64% 1,407.05% 1,155.42% 306.72% 284.49% 153.36% 100.00%
PBT -1,218 -549 -1,009 -355 -335 -486 -366 122.74%
  QoQ % -121.86% 45.59% -184.23% -5.97% 31.07% -32.79% -
  Horiz. % 332.79% 150.00% 275.68% 96.99% 91.53% 132.79% 100.00%
Tax -74 0 0 0 7 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,057.14% 0.00% 0.00% 0.00% 100.00% - -
NP -1,292 -549 -1,009 -355 -328 -486 -366 131.66%
  QoQ % -135.34% 45.59% -184.23% -8.23% 32.51% -32.79% -
  Horiz. % 353.01% 150.00% 275.68% 96.99% 89.62% 132.79% 100.00%
NP to SH -1,292 -549 -1,009 -355 -328 -486 -366 131.66%
  QoQ % -135.34% 45.59% -184.23% -8.23% 32.51% -32.79% -
  Horiz. % 353.01% 150.00% 275.68% 96.99% 89.62% 132.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 38,768 13,522 11,662 3,183 2,951 1,900 1,288 865.62%
  QoQ % 186.70% 15.95% 266.38% 7.86% 55.32% 47.52% -
  Horiz. % 3,009.94% 1,049.84% 905.43% 247.13% 229.11% 147.52% 100.00%
Net Worth 40,651 33,998 29,664 11,848 10,824 10,783 11,215 135.78%
  QoQ % 19.57% 14.61% 150.37% 9.46% 0.37% -3.85% -
  Horiz. % 362.47% 303.15% 264.50% 105.64% 96.51% 96.15% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,651 33,998 29,664 11,848 10,824 10,783 11,215 135.78%
  QoQ % 19.57% 14.61% 150.37% 9.46% 0.37% -3.85% -
  Horiz. % 362.47% 303.15% 264.50% 105.64% 96.51% 96.15% 100.00%
NOSH 461,428 392,142 336,333 147,916 131,200 131,351 130,714 131.66%
  QoQ % 17.67% 16.59% 127.38% 12.74% -0.12% 0.49% -
  Horiz. % 353.01% 300.00% 257.30% 113.16% 100.37% 100.49% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.45 % -4.23 % -9.47 % -12.55 % -12.50 % -34.37 % -39.70 % -80.35%
  QoQ % 18.44% 55.33% 24.54% -0.40% 63.63% 13.43% -
  Horiz. % 8.69% 10.65% 23.85% 31.61% 31.49% 86.57% 100.00%
ROE -3.18 % -1.61 % -3.40 % -3.00 % -3.03 % -4.51 % -3.26 % -1.64%
  QoQ % -97.52% 52.65% -13.33% 0.99% 32.82% -38.34% -
  Horiz. % 97.55% 49.39% 104.29% 92.02% 92.94% 138.34% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.12 3.31 3.17 1.91 2.00 1.08 0.71 406.86%
  QoQ % 145.32% 4.42% 65.97% -4.50% 85.19% 52.11% -
  Horiz. % 1,143.66% 466.20% 446.48% 269.01% 281.69% 152.11% 100.00%
EPS -0.28 -0.14 -0.30 -0.24 -0.25 -0.37 -0.28 -
  QoQ % -100.00% 53.33% -25.00% 4.00% 32.43% -32.14% -
  Horiz. % 100.00% 50.00% 107.14% 85.71% 89.29% 132.14% 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 0.0881 0.0867 0.0882 0.0801 0.0825 0.0821 0.0858 1.78%
  QoQ % 1.61% -1.70% 10.11% -2.91% 0.49% -4.31% -
  Horiz. % 102.68% 101.05% 102.80% 93.36% 96.15% 95.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.22 1.81 1.48 0.39 0.37 0.20 0.13 1,069.97%
  QoQ % 188.40% 22.30% 279.49% 5.41% 85.00% 53.85% -
  Horiz. % 4,015.38% 1,392.31% 1,138.46% 300.00% 284.62% 153.85% 100.00%
EPS -0.18 -0.08 -0.14 -0.05 -0.05 -0.07 -0.05 134.71%
  QoQ % -125.00% 42.86% -180.00% 0.00% 28.57% -40.00% -
  Horiz. % 360.00% 160.00% 280.00% 100.00% 100.00% 140.00% 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 0.0566 0.0474 0.0413 0.0165 0.0151 0.0150 0.0156 135.93%
  QoQ % 19.41% 14.77% 150.30% 9.27% 0.67% -3.85% -
  Horiz. % 362.82% 303.85% 264.74% 105.77% 96.79% 96.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1000 0.0500 0.0400 0.0800 0.1900 0.1200 0.0500 -
P/RPS 1.23 1.51 1.26 4.18 9.50 11.15 7.09 -68.86%
  QoQ % -18.54% 19.84% -69.86% -56.00% -14.80% 57.26% -
  Horiz. % 17.35% 21.30% 17.77% 58.96% 133.99% 157.26% 100.00%
P/EPS -35.71 -35.71 -13.33 -33.33 -76.00 -32.43 -17.86 58.64%
  QoQ % 0.00% -167.89% 60.01% 56.14% -134.35% -81.58% -
  Horiz. % 199.94% 199.94% 74.64% 186.62% 425.53% 181.58% 100.00%
EY -2.80 -2.80 -7.50 -3.00 -1.32 -3.08 -5.60 -36.98%
  QoQ % 0.00% 62.67% -150.00% -127.27% 57.14% 45.00% -
  Horiz. % 50.00% 50.00% 133.93% 53.57% 23.57% 55.00% 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 1.14 0.58 0.45 1.00 2.30 1.46 0.58 56.85%
  QoQ % 96.55% 28.89% -55.00% -56.52% 57.53% 151.72% -
  Horiz. % 196.55% 100.00% 77.59% 172.41% 396.55% 251.72% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 24/02/11 08/12/10 -
Price 0.1000 0.0900 0.0500 0.0400 0.1200 0.1400 0.1200 -
P/RPS 1.23 2.72 1.58 2.09 6.00 13.01 17.01 -82.62%
  QoQ % -54.78% 72.15% -24.40% -65.17% -53.88% -23.52% -
  Horiz. % 7.23% 15.99% 9.29% 12.29% 35.27% 76.48% 100.00%
P/EPS -35.71 -64.29 -16.67 -16.67 -48.00 -37.84 -42.86 -11.45%
  QoQ % 44.45% -285.66% 0.00% 65.27% -26.85% 11.71% -
  Horiz. % 83.32% 150.00% 38.89% 38.89% 111.99% 88.29% 100.00%
EY -2.80 -1.56 -6.00 -6.00 -2.08 -2.64 -2.33 13.02%
  QoQ % -79.49% 74.00% 0.00% -188.46% 21.21% -13.30% -
  Horiz. % 120.17% 66.95% 257.51% 257.51% 89.27% 113.30% 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 1.14 1.04 0.57 0.50 1.45 1.71 1.40 -12.79%
  QoQ % 9.62% 82.46% 14.00% -65.52% -15.20% 22.14% -
  Horiz. % 81.43% 74.29% 40.71% 35.71% 103.57% 122.14% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers