Highlights

[MMAG] QoQ Quarter Result on 2009-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     -151.80%    YoY -     -448.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 922 1,272 1,520 994 1,403 1,429 1,561 -29.58%
  QoQ % -27.52% -16.32% 52.92% -29.15% -1.82% -8.46% -
  Horiz. % 59.06% 81.49% 97.37% 63.68% 89.88% 91.54% 100.00%
PBT -366 -231 -715 -1,541 -612 -563 -1,664 -63.53%
  QoQ % -58.44% 67.69% 53.60% -151.80% -8.70% 66.17% -
  Horiz. % 22.00% 13.88% 42.97% 92.61% 36.78% 33.83% 100.00%
Tax 0 0 110 0 0 0 10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 1,100.00% 0.00% 0.00% 0.00% 100.00%
NP -366 -231 -605 -1,541 -612 -563 -1,654 -63.38%
  QoQ % -58.44% 61.82% 60.74% -151.80% -8.70% 65.96% -
  Horiz. % 22.13% 13.97% 36.58% 93.17% 37.00% 34.04% 100.00%
NP to SH -366 -231 -605 -1,541 -612 -563 -1,654 -63.38%
  QoQ % -58.44% 61.82% 60.74% -151.80% -8.70% 65.96% -
  Horiz. % 22.13% 13.97% 36.58% 93.17% 37.00% 34.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,288 1,503 2,125 2,535 2,015 1,992 3,215 -45.63%
  QoQ % -14.30% -29.27% -16.17% 25.81% 1.15% -38.04% -
  Horiz. % 40.06% 46.75% 66.10% 78.85% 62.67% 61.96% 100.00%
Net Worth 11,215 120,255 11,963 12,606 14,169 14,546 15,269 -18.58%
  QoQ % -90.67% 905.17% -5.10% -11.03% -2.59% -4.74% -
  Horiz. % 73.45% 787.54% 78.35% 82.56% 92.79% 95.26% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 11,215 120,255 11,963 12,606 14,169 14,546 15,269 -18.58%
  QoQ % -90.67% 905.17% -5.10% -11.03% -2.59% -4.74% -
  Horiz. % 73.45% 787.54% 78.35% 82.56% 92.79% 95.26% 100.00%
NOSH 130,714 135,882 131,904 132,844 133,043 130,930 132,320 -0.81%
  QoQ % -3.80% 3.02% -0.71% -0.15% 1.61% -1.05% -
  Horiz. % 98.79% 102.69% 99.69% 100.40% 100.55% 98.95% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -39.70 % -18.16 % -39.80 % -155.03 % -43.62 % -39.40 % -105.96 % -48.00%
  QoQ % -118.61% 54.37% 74.33% -255.41% -10.71% 62.82% -
  Horiz. % 37.47% 17.14% 37.56% 146.31% 41.17% 37.18% 100.00%
ROE -3.26 % -0.19 % -5.06 % -12.22 % -4.32 % -3.87 % -10.83 % -55.05%
  QoQ % -1,615.79% 96.25% 58.59% -182.87% -11.63% 64.27% -
  Horiz. % 30.10% 1.75% 46.72% 112.83% 39.89% 35.73% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.71 0.94 1.15 0.75 1.05 1.09 1.18 -28.71%
  QoQ % -24.47% -18.26% 53.33% -28.57% -3.67% -7.63% -
  Horiz. % 60.17% 79.66% 97.46% 63.56% 88.98% 92.37% 100.00%
EPS -0.28 -0.17 -0.46 -1.16 -0.46 -0.43 -1.25 -63.08%
  QoQ % -64.71% 63.04% 60.34% -152.17% -6.98% 65.60% -
  Horiz. % 22.40% 13.60% 36.80% 92.80% 36.80% 34.40% 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 0.0858 0.8850 0.0907 0.0949 0.1065 0.1111 0.1154 -17.91%
  QoQ % -90.31% 875.74% -4.43% -10.89% -4.14% -3.73% -
  Horiz. % 74.35% 766.90% 78.60% 82.24% 92.29% 96.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.13 0.18 0.21 0.14 0.20 0.20 0.22 -29.56%
  QoQ % -27.78% -14.29% 50.00% -30.00% 0.00% -9.09% -
  Horiz. % 59.09% 81.82% 95.45% 63.64% 90.91% 90.91% 100.00%
EPS -0.05 -0.03 -0.08 -0.21 -0.09 -0.08 -0.23 -63.81%
  QoQ % -66.67% 62.50% 61.90% -133.33% -12.50% 65.22% -
  Horiz. % 21.74% 13.04% 34.78% 91.30% 39.13% 34.78% 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 0.0156 0.1675 0.0167 0.0176 0.0197 0.0203 0.0213 -18.73%
  QoQ % -90.69% 902.99% -5.11% -10.66% -2.96% -4.69% -
  Horiz. % 73.24% 786.39% 78.40% 82.63% 92.49% 95.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.0500 0.0500 0.0600 0.0600 0.0600 0.0600 0.0600 -
P/RPS 7.09 5.34 5.21 8.02 5.69 5.50 5.09 24.70%
  QoQ % 32.77% 2.50% -35.04% 40.95% 3.45% 8.06% -
  Horiz. % 139.29% 104.91% 102.36% 157.56% 111.79% 108.06% 100.00%
P/EPS -17.86 -29.41 -13.08 -5.17 -13.04 -13.95 -4.80 139.93%
  QoQ % 39.27% -124.85% -153.00% 60.35% 6.52% -190.62% -
  Horiz. % 372.08% 612.71% 272.50% 107.71% 271.67% 290.62% 100.00%
EY -5.60 -3.40 -7.64 -19.33 -7.67 -7.17 -20.83 -58.31%
  QoQ % -64.71% 55.50% 60.48% -152.02% -6.97% 65.58% -
  Horiz. % 26.88% 16.32% 36.68% 92.80% 36.82% 34.42% 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 0.58 0.06 0.66 0.63 0.56 0.54 0.52 7.54%
  QoQ % 866.67% -90.91% 4.76% 12.50% 3.70% 3.85% -
  Horiz. % 111.54% 11.54% 126.92% 121.15% 107.69% 103.85% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/12/10 27/08/10 26/05/10 24/02/10 25/11/09 27/08/09 29/05/09 -
Price 0.1200 0.0500 0.0500 0.0600 0.0500 0.0500 0.0600 -
P/RPS 17.01 5.34 4.34 8.02 4.74 4.58 5.09 123.36%
  QoQ % 218.54% 23.04% -45.89% 69.20% 3.49% -10.02% -
  Horiz. % 334.18% 104.91% 85.27% 157.56% 93.12% 89.98% 100.00%
P/EPS -42.86 -29.41 -10.90 -5.17 -10.87 -11.63 -4.80 329.83%
  QoQ % -45.73% -169.82% -110.83% 52.44% 6.53% -142.29% -
  Horiz. % 892.92% 612.71% 227.08% 107.71% 226.46% 242.29% 100.00%
EY -2.33 -3.40 -9.17 -19.33 -9.20 -8.60 -20.83 -76.75%
  QoQ % 31.47% 62.92% 52.56% -110.11% -6.98% 58.71% -
  Horiz. % 11.19% 16.32% 44.02% 92.80% 44.17% 41.29% 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 1.40 0.06 0.55 0.63 0.47 0.45 0.52 93.41%
  QoQ % 2,233.33% -89.09% -12.70% 34.04% 4.44% -13.46% -
  Horiz. % 269.23% 11.54% 105.77% 121.15% 90.38% 86.54% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers