Highlights

[MMAG] QoQ Quarter Result on 2012-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -130.62%    YoY -     2.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,582 136,366 143,649 143,723 129,847 37,476 12,973 413.42%
  QoQ % 10.42% -5.07% -0.05% 10.69% 246.48% 188.88% -
  Horiz. % 1,160.73% 1,051.15% 1,107.29% 1,107.86% 1,000.90% 288.88% 100.00%
PBT -2,254 -37 4,047 -827 3,697 -1,218 -549 156.62%
  QoQ % -5,991.89% -100.91% 589.36% -122.37% 403.53% -121.86% -
  Horiz. % 410.56% 6.74% -737.16% 150.64% -673.41% 221.86% 100.00%
Tax -398 -120 -337 -226 -480 -74 0 -
  QoQ % -231.67% 64.39% -49.12% 52.92% -548.65% 0.00% -
  Horiz. % 537.84% 162.16% 455.41% 305.41% 648.65% 100.00% -
NP -2,652 -157 3,710 -1,053 3,217 -1,292 -549 186.03%
  QoQ % -1,589.17% -104.23% 452.33% -132.73% 348.99% -135.34% -
  Horiz. % 483.06% 28.60% -675.77% 191.80% -585.97% 235.34% 100.00%
NP to SH -2,628 -54 3,723 -985 3,217 -1,292 -549 184.30%
  QoQ % -4,766.67% -101.45% 477.97% -130.62% 348.99% -135.34% -
  Horiz. % 478.69% 9.84% -678.14% 179.42% -585.97% 235.34% 100.00%
Tax Rate - % - % 8.33 % - % 12.98 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.18% 0.00% 100.00% - -
Total Cost 153,234 136,523 139,939 144,776 126,630 38,768 13,522 405.26%
  QoQ % 12.24% -2.44% -3.34% 14.33% 226.64% 186.70% -
  Horiz. % 1,133.22% 1,009.64% 1,034.90% 1,070.67% 936.47% 286.70% 100.00%
Net Worth 68,397 70,290 57,648 50,727 51,253 40,651 33,998 59.43%
  QoQ % -2.69% 21.93% 13.64% -1.03% 26.08% 19.57% -
  Horiz. % 201.18% 206.74% 169.56% 149.20% 150.75% 119.57% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 68,397 70,290 57,648 50,727 51,253 40,651 33,998 59.43%
  QoQ % -2.69% 21.93% 13.64% -1.03% 26.08% 19.57% -
  Horiz. % 201.18% 206.74% 169.56% 149.20% 150.75% 119.57% 100.00%
NOSH 691,578 710,000 581,718 547,222 545,254 461,428 392,142 46.02%
  QoQ % -2.59% 22.05% 6.30% 0.36% 18.17% 17.67% -
  Horiz. % 176.36% 181.06% 148.34% 139.55% 139.04% 117.67% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.76 % -0.12 % 2.58 % -0.73 % 2.48 % -3.45 % -4.23 % -44.30%
  QoQ % -1,366.67% -104.65% 453.42% -129.44% 171.88% 18.44% -
  Horiz. % 41.61% 2.84% -60.99% 17.26% -58.63% 81.56% 100.00%
ROE -3.84 % -0.08 % 6.46 % -1.94 % 6.28 % -3.18 % -1.61 % 78.61%
  QoQ % -4,700.00% -101.24% 432.99% -130.89% 297.48% -97.52% -
  Horiz. % 238.51% 4.97% -401.24% 120.50% -390.06% 197.52% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 21.77 19.21 24.69 26.26 23.81 8.12 3.31 251.44%
  QoQ % 13.33% -22.20% -5.98% 10.29% 193.23% 145.32% -
  Horiz. % 657.70% 580.36% 745.92% 793.35% 719.34% 245.32% 100.00%
EPS -0.38 -0.01 0.64 -0.18 0.59 -0.28 -0.14 94.70%
  QoQ % -3,700.00% -101.56% 455.56% -130.51% 310.71% -100.00% -
  Horiz. % 271.43% 7.14% -457.14% 128.57% -421.43% 200.00% 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 0.0989 0.0990 0.0991 0.0927 0.0940 0.0881 0.0867 9.18%
  QoQ % -0.10% -0.10% 6.90% -1.38% 6.70% 1.61% -
  Horiz. % 114.07% 114.19% 114.30% 106.92% 108.42% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.98 19.00 20.02 20.03 18.09 5.22 1.81 412.94%
  QoQ % 10.42% -5.09% -0.05% 10.72% 246.55% 188.40% -
  Horiz. % 1,159.12% 1,049.72% 1,106.08% 1,106.63% 999.45% 288.40% 100.00%
EPS -0.37 -0.01 0.52 -0.14 0.45 -0.18 -0.08 177.85%
  QoQ % -3,600.00% -101.92% 471.43% -131.11% 350.00% -125.00% -
  Horiz. % 462.50% 12.50% -650.00% 175.00% -562.50% 225.00% 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 0.0953 0.0979 0.0803 0.0707 0.0714 0.0566 0.0474 59.37%
  QoQ % -2.66% 21.92% 13.58% -0.98% 26.15% 19.41% -
  Horiz. % 201.05% 206.54% 169.41% 149.16% 150.63% 119.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.0950 0.0950 0.0900 0.0900 0.1200 0.1000 0.0500 -
P/RPS 0.44 0.49 0.36 0.34 0.50 1.23 1.51 -56.08%
  QoQ % -10.20% 36.11% 5.88% -32.00% -59.35% -18.54% -
  Horiz. % 29.14% 32.45% 23.84% 22.52% 33.11% 81.46% 100.00%
P/EPS -25.00 -1,249.07 14.06 -50.00 20.34 -35.71 -35.71 -21.17%
  QoQ % 98.00% -8,983.85% 128.12% -345.82% 156.96% 0.00% -
  Horiz. % 70.01% 3,497.82% -39.37% 140.02% -56.96% 100.00% 100.00%
EY -4.00 -0.08 7.11 -2.00 4.92 -2.80 -2.80 26.87%
  QoQ % -4,900.00% -101.13% 455.50% -140.65% 275.71% 0.00% -
  Horiz. % 142.86% 2.86% -253.93% 71.43% -175.71% 100.00% 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 0.96 0.96 0.91 0.97 1.28 1.14 0.58 39.97%
  QoQ % 0.00% 5.49% -6.19% -24.22% 12.28% 96.55% -
  Horiz. % 165.52% 165.52% 156.90% 167.24% 220.69% 196.55% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 -
Price 0.0850 0.1300 0.1000 0.0900 0.3000 0.1000 0.0900 -
P/RPS 0.39 0.68 0.40 0.34 1.26 1.23 2.72 -72.64%
  QoQ % -42.65% 70.00% 17.65% -73.02% 2.44% -54.78% -
  Horiz. % 14.34% 25.00% 14.71% 12.50% 46.32% 45.22% 100.00%
P/EPS -22.37 -1,709.26 15.63 -50.00 50.85 -35.71 -64.29 -50.56%
  QoQ % 98.69% -11,035.76% 131.26% -198.33% 242.40% 44.45% -
  Horiz. % 34.80% 2,658.67% -24.31% 77.77% -79.09% 55.55% 100.00%
EY -4.47 -0.06 6.40 -2.00 1.97 -2.80 -1.56 101.87%
  QoQ % -7,350.00% -100.94% 420.00% -201.52% 170.36% -79.49% -
  Horiz. % 286.54% 3.85% -410.26% 128.21% -126.28% 179.49% 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 0.86 1.31 1.01 0.97 3.19 1.14 1.04 -11.91%
  QoQ % -34.35% 29.70% 4.12% -69.59% 179.82% 9.62% -
  Horiz. % 82.69% 125.96% 97.12% 93.27% 306.73% 109.62% 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