[MMAG] QoQ Quarter Result on 2014-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 49,008 118,435 99,300 95,708 93,583 133,000 164,182 -55.43% QoQ % -58.62% 19.27% 3.75% 2.27% -29.64% -18.99% - Horiz. % 29.85% 72.14% 60.48% 58.29% 57.00% 81.01% 100.00%
PBT -2,841 -11,690 224 -11,213 -2,443 2,410 7,383 - QoQ % 75.70% -5,318.75% 102.00% -358.98% -201.37% -67.36% - Horiz. % -38.48% -158.34% 3.03% -151.88% -33.09% 32.64% 100.00%
Tax 0 377 29 0 0 -1,347 0 - QoQ % 0.00% 1,200.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -27.99% -2.15% -0.00% -0.00% 100.00% -
NP -2,841 -11,313 253 -11,213 -2,443 1,063 7,383 - QoQ % 74.89% -4,571.54% 102.26% -358.98% -329.82% -85.60% - Horiz. % -38.48% -153.23% 3.43% -151.88% -33.09% 14.40% 100.00%
NP to SH -2,808 -11,330 256 -11,192 -2,441 1,063 7,385 - QoQ % 75.22% -4,525.78% 102.29% -358.50% -329.63% -85.61% - Horiz. % -38.02% -153.42% 3.47% -151.55% -33.05% 14.39% 100.00%
Tax Rate - % - % -12.95 % - % - % 55.89 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -23.17% 0.00% 0.00% 100.00% -
Total Cost 51,849 129,748 99,047 106,921 96,026 131,937 156,799 -52.28% QoQ % -60.04% 31.00% -7.36% 11.35% -27.22% -15.86% - Horiz. % 33.07% 82.75% 63.17% 68.19% 61.24% 84.14% 100.00%
Net Worth 85,208 86,545 87,381 91,595 94,441 96,408 85,373 -0.13% QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% - Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 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 86,545 87,381 91,595 94,441 96,408 85,373 -0.13% QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% - Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 100.00%
NOSH 968,275 952,100 853,333 895,360 841,724 838,333 811,538 12.53% QoQ % 1.70% 11.57% -4.69% 6.37% 0.40% 3.30% - Horiz. % 119.31% 117.32% 105.15% 110.33% 103.72% 103.30% 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 % -9.55 % 0.25 % -11.72 % -2.61 % 0.80 % 4.50 % - QoQ % 39.27% -3,920.00% 102.13% -349.04% -426.25% -82.22% - Horiz. % -128.89% -212.22% 5.56% -260.44% -58.00% 17.78% 100.00%
ROE -3.30 % -13.09 % 0.29 % -12.22 % -2.58 % 1.10 % 8.65 % - QoQ % 74.79% -4,613.79% 102.37% -373.64% -334.55% -87.28% - Horiz. % -38.15% -151.33% 3.35% -141.27% -29.83% 12.72% 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 12.44 11.64 10.69 11.12 15.86 20.23 -60.40% QoQ % -59.32% 6.87% 8.89% -3.87% -29.89% -21.60% - Horiz. % 25.01% 61.49% 57.54% 52.84% 54.97% 78.40% 100.00%
EPS -0.29 -1.19 0.03 -1.25 -0.29 0.12 0.91 - QoQ % 75.63% -4,066.67% 102.40% -331.03% -341.67% -86.81% - Horiz. % -31.87% -130.77% 3.30% -137.36% -31.87% 13.19% 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 0.1150 0.1052 -11.25% QoQ % -3.19% -11.23% 0.10% -8.82% -2.43% 9.32% - Horiz. % 83.65% 86.41% 97.34% 97.24% 106.65% 109.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,436 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.77 11.54 9.67 9.32 9.12 12.96 16.00 -55.47% QoQ % -58.67% 19.34% 3.76% 2.19% -29.63% -19.00% - Horiz. % 29.81% 72.12% 60.44% 58.25% 57.00% 81.00% 100.00%
EPS -0.27 -1.10 0.02 -1.09 -0.24 0.10 0.72 - QoQ % 75.45% -5,600.00% 101.83% -354.17% -340.00% -86.11% - Horiz. % -37.50% -152.78% 2.78% -151.39% -33.33% 13.89% 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 0.0830 0.0843 0.0851 0.0892 0.0920 0.0939 0.0832 -0.16% QoQ % -1.54% -0.94% -4.60% -3.04% -2.02% 12.86% - Horiz. % 99.76% 101.32% 102.28% 107.21% 110.58% 112.86% 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 0.68 0.47 0.70 0.67 0.63 0.40 128.84% QoQ % 102.94% 44.68% -32.86% 4.48% 6.35% 57.50% - Horiz. % 345.00% 170.00% 117.50% 175.00% 167.50% 157.50% 100.00%
P/EPS -24.14 -7.14 183.33 -6.00 -25.86 78.86 8.79 - QoQ % -238.10% -103.89% 3,155.50% 76.80% -132.79% 797.16% - Horiz. % -274.63% -81.23% 2,085.67% -68.26% -294.20% 897.16% 100.00%
EY -4.14 -14.00 0.55 -16.67 -3.87 1.27 11.38 - QoQ % 70.43% -2,645.45% 103.30% -330.75% -404.72% -88.84% - Horiz. % -36.38% -123.02% 4.83% -146.49% -34.01% 11.16% 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 0.56 0.52 0.65 0.72 0.50 0.52 82.61% QoQ % 128.57% 7.69% -20.00% -9.72% 44.00% -3.85% - Horiz. % 246.15% 107.69% 100.00% 125.00% 138.46% 96.15% 100.00%
P/EPS -22.41 -5.88 200.00 -5.60 -27.59 63.09 11.54 - QoQ % -281.12% -102.94% 3,671.43% 79.70% -143.73% 446.71% - Horiz. % -194.19% -50.95% 1,733.10% -48.53% -239.08% 546.71% 100.00%
EY -4.46 -17.00 0.50 -17.86 -3.63 1.58 8.67 - QoQ % 73.76% -3,500.00% 102.80% -392.01% -329.75% -81.78% - Horiz. % -51.44% -196.08% 5.77% -206.00% -41.87% 18.22% 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 
