Highlights

[MMAG] QoQ 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 -     -8.70%    YoY -     -50.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,520 994 1,403 1,429 1,561 3,374 -47.91%
  QoQ % -16.32% 52.92% -29.15% -1.82% -8.46% -53.73% -
  Horiz. % 37.70% 45.05% 29.46% 41.58% 42.35% 46.27% 100.00%
PBT -231 -715 -1,541 -612 -563 -1,664 -277 -11.43%
  QoQ % 67.69% 53.60% -151.80% -8.70% 66.17% -500.72% -
  Horiz. % 83.39% 258.12% 556.32% 220.94% 203.25% 600.72% 100.00%
Tax 0 110 0 0 0 10 -4 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 350.00% -
  Horiz. % -0.00% -2,750.00% -0.00% -0.00% -0.00% -250.00% 100.00%
NP -231 -605 -1,541 -612 -563 -1,654 -281 -12.28%
  QoQ % 61.82% 60.74% -151.80% -8.70% 65.96% -488.61% -
  Horiz. % 82.21% 215.30% 548.40% 217.79% 200.36% 588.61% 100.00%
NP to SH -231 -605 -1,541 -612 -563 -1,654 -281 -12.28%
  QoQ % 61.82% 60.74% -151.80% -8.70% 65.96% -488.61% -
  Horiz. % 82.21% 215.30% 548.40% 217.79% 200.36% 588.61% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,503 2,125 2,535 2,015 1,992 3,215 3,655 -44.79%
  QoQ % -29.27% -16.17% 25.81% 1.15% -38.04% -12.04% -
  Horiz. % 41.12% 58.14% 69.36% 55.13% 54.50% 87.96% 100.00%
Net Worth 120,255 11,963 12,606 14,169 14,546 15,269 16,552 276.48%
  QoQ % 905.17% -5.10% -11.03% -2.59% -4.74% -7.75% -
  Horiz. % 726.52% 72.28% 76.16% 85.60% 87.88% 92.25% 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 11,963 12,606 14,169 14,546 15,269 16,552 276.48%
  QoQ % 905.17% -5.10% -11.03% -2.59% -4.74% -7.75% -
  Horiz. % 726.52% 72.28% 76.16% 85.60% 87.88% 92.25% 100.00%
NOSH 135,882 131,904 132,844 133,043 130,930 132,320 133,809 1.03%
  QoQ % 3.02% -0.71% -0.15% 1.61% -1.05% -1.11% -
  Horiz. % 101.55% 98.58% 99.28% 99.43% 97.85% 98.89% 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 % -39.80 % -155.03 % -43.62 % -39.40 % -105.96 % -8.33 % 68.37%
  QoQ % 54.37% 74.33% -255.41% -10.71% 62.82% -1,172.03% -
  Horiz. % 218.01% 477.79% 1,861.10% 523.65% 472.99% 1,272.03% 100.00%
ROE -0.19 % -5.06 % -12.22 % -4.32 % -3.87 % -10.83 % -1.70 % -76.89%
  QoQ % 96.25% 58.59% -182.87% -11.63% 64.27% -537.06% -
  Horiz. % 11.18% 297.65% 718.82% 254.12% 227.65% 637.06% 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 1.15 0.75 1.05 1.09 1.18 2.52 -48.28%
  QoQ % -18.26% 53.33% -28.57% -3.67% -7.63% -53.17% -
  Horiz. % 37.30% 45.63% 29.76% 41.67% 43.25% 46.83% 100.00%
EPS -0.17 -0.46 -1.16 -0.46 -0.43 -1.25 -0.21 -13.17%
  QoQ % 63.04% 60.34% -152.17% -6.98% 65.60% -495.24% -
  Horiz. % 80.95% 219.05% 552.38% 219.05% 204.76% 595.24% 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 0.8850 0.0907 0.0949 0.1065 0.1111 0.1154 0.1237 272.63%
  QoQ % 875.74% -4.43% -10.89% -4.14% -3.73% -6.71% -
  Horiz. % 715.44% 73.32% 76.72% 86.10% 89.81% 93.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
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 0.21 0.14 0.20 0.20 0.22 0.47 -47.36%
  QoQ % -14.29% 50.00% -30.00% 0.00% -9.09% -53.19% -
  Horiz. % 38.30% 44.68% 29.79% 42.55% 42.55% 46.81% 100.00%
EPS -0.03 -0.08 -0.21 -0.09 -0.08 -0.23 -0.04 -17.50%
  QoQ % 62.50% 61.90% -133.33% -12.50% 65.22% -475.00% -
  Horiz. % 75.00% 200.00% 525.00% 225.00% 200.00% 575.00% 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 0.1676 0.0167 0.0176 0.0197 0.0203 0.0213 0.0231 276.14%
  QoQ % 903.59% -5.11% -10.66% -2.96% -4.69% -7.79% -
  Horiz. % 725.54% 72.29% 76.19% 85.28% 87.88% 92.21% 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 5.21 8.02 5.69 5.50 5.09 4.36 14.52%
  QoQ % 2.50% -35.04% 40.95% 3.45% 8.06% 16.74% -
  Horiz. % 122.48% 119.50% 183.94% 130.50% 126.15% 116.74% 100.00%
P/EPS -29.41 -13.08 -5.17 -13.04 -13.95 -4.80 -52.38 -32.01%
  QoQ % -124.85% -153.00% 60.35% 6.52% -190.62% 90.84% -
  Horiz. % 56.15% 24.97% 9.87% 24.89% 26.63% 9.16% 100.00%
EY -3.40 -7.64 -19.33 -7.67 -7.17 -20.83 -1.91 47.04%
  QoQ % 55.50% 60.48% -152.02% -6.97% 65.58% -990.58% -
  Horiz. % 178.01% 400.00% 1,012.04% 401.57% 375.39% 1,090.58% 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 4.34 8.02 4.74 4.58 5.09 3.57 30.89%
  QoQ % 23.04% -45.89% 69.20% 3.49% -10.02% 42.58% -
  Horiz. % 149.58% 121.57% 224.65% 132.77% 128.29% 142.58% 100.00%
P/EPS -29.41 -10.90 -5.17 -10.87 -11.63 -4.80 -42.86 -22.26%
  QoQ % -169.82% -110.83% 52.44% 6.53% -142.29% 88.80% -
  Horiz. % 68.62% 25.43% 12.06% 25.36% 27.13% 11.20% 100.00%
EY -3.40 -9.17 -19.33 -9.20 -8.60 -20.83 -2.33 28.74%
  QoQ % 62.92% 52.56% -110.11% -6.98% 58.71% -793.99% -
  Horiz. % 145.92% 393.56% 829.61% 394.85% 369.10% 893.99% 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.
 


 

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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers