Highlights

[MMAG] QoQ Quarter Result on 2010-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -32.79%    YoY -     68.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,653 2,828 2,623 1,414 922 1,272 1,520 265.80%
  QoQ % 276.70% 7.82% 85.50% 53.36% -27.52% -16.32% -
  Horiz. % 700.86% 186.05% 172.57% 93.03% 60.66% 83.68% 100.00%
PBT -1,009 -355 -335 -486 -366 -231 -715 25.79%
  QoQ % -184.23% -5.97% 31.07% -32.79% -58.44% 67.69% -
  Horiz. % 141.12% 49.65% 46.85% 67.97% 51.19% 32.31% 100.00%
Tax 0 0 7 0 0 0 110 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 6.36% 0.00% 0.00% 0.00% 100.00%
NP -1,009 -355 -328 -486 -366 -231 -605 40.59%
  QoQ % -184.23% -8.23% 32.51% -32.79% -58.44% 61.82% -
  Horiz. % 166.78% 58.68% 54.21% 80.33% 60.50% 38.18% 100.00%
NP to SH -1,009 -355 -328 -486 -366 -231 -605 40.59%
  QoQ % -184.23% -8.23% 32.51% -32.79% -58.44% 61.82% -
  Horiz. % 166.78% 58.68% 54.21% 80.33% 60.50% 38.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 11,662 3,183 2,951 1,900 1,288 1,503 2,125 210.81%
  QoQ % 266.38% 7.86% 55.32% 47.52% -14.30% -29.27% -
  Horiz. % 548.80% 149.79% 138.87% 89.41% 60.61% 70.73% 100.00%
Net Worth 29,664 11,848 10,824 10,783 11,215 120,255 11,963 83.09%
  QoQ % 150.37% 9.46% 0.37% -3.85% -90.67% 905.17% -
  Horiz. % 247.95% 99.03% 90.47% 90.14% 93.74% 1,005.17% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,664 11,848 10,824 10,783 11,215 120,255 11,963 83.09%
  QoQ % 150.37% 9.46% 0.37% -3.85% -90.67% 905.17% -
  Horiz. % 247.95% 99.03% 90.47% 90.14% 93.74% 1,005.17% 100.00%
NOSH 336,333 147,916 131,200 131,351 130,714 135,882 131,904 86.53%
  QoQ % 127.38% 12.74% -0.12% 0.49% -3.80% 3.02% -
  Horiz. % 254.98% 112.14% 99.47% 99.58% 99.10% 103.02% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -9.47 % -12.55 % -12.50 % -34.37 % -39.70 % -18.16 % -39.80 % -61.57%
  QoQ % 24.54% -0.40% 63.63% 13.43% -118.61% 54.37% -
  Horiz. % 23.79% 31.53% 31.41% 86.36% 99.75% 45.63% 100.00%
ROE -3.40 % -3.00 % -3.03 % -4.51 % -3.26 % -0.19 % -5.06 % -23.27%
  QoQ % -13.33% 0.99% 32.82% -38.34% -1,615.79% 96.25% -
  Horiz. % 67.19% 59.29% 59.88% 89.13% 64.43% 3.75% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.17 1.91 2.00 1.08 0.71 0.94 1.15 96.47%
  QoQ % 65.97% -4.50% 85.19% 52.11% -24.47% -18.26% -
  Horiz. % 275.65% 166.09% 173.91% 93.91% 61.74% 81.74% 100.00%
EPS -0.30 -0.24 -0.25 -0.37 -0.28 -0.17 -0.46 -24.78%
  QoQ % -25.00% 4.00% 32.43% -32.14% -64.71% 63.04% -
  Horiz. % 65.22% 52.17% 54.35% 80.43% 60.87% 36.96% 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 0.0882 0.0801 0.0825 0.0821 0.0858 0.8850 0.0907 -1.84%
  QoQ % 10.11% -2.91% 0.49% -4.31% -90.31% 875.74% -
  Horiz. % 97.24% 88.31% 90.96% 90.52% 94.60% 975.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.48 0.39 0.37 0.20 0.13 0.18 0.21 267.15%
  QoQ % 279.49% 5.41% 85.00% 53.85% -27.78% -14.29% -
  Horiz. % 704.76% 185.71% 176.19% 95.24% 61.90% 85.71% 100.00%
EPS -0.14 -0.05 -0.05 -0.07 -0.05 -0.03 -0.08 45.17%
  QoQ % -180.00% 0.00% 28.57% -40.00% -66.67% 62.50% -
  Horiz. % 175.00% 62.50% 62.50% 87.50% 62.50% 37.50% 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 0.0413 0.0165 0.0151 0.0150 0.0156 0.1676 0.0167 82.77%
  QoQ % 150.30% 9.27% 0.67% -3.85% -90.69% 903.59% -
  Horiz. % 247.31% 98.80% 90.42% 89.82% 93.41% 1,003.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.0400 0.0800 0.1900 0.1200 0.0500 0.0500 0.0600 -
P/RPS 1.26 4.18 9.50 11.15 7.09 5.34 5.21 -61.15%
  QoQ % -69.86% -56.00% -14.80% 57.26% 32.77% 2.50% -
  Horiz. % 24.18% 80.23% 182.34% 214.01% 136.08% 102.50% 100.00%
P/EPS -13.33 -33.33 -76.00 -32.43 -17.86 -29.41 -13.08 1.27%
  QoQ % 60.01% 56.14% -134.35% -81.58% 39.27% -124.85% -
  Horiz. % 101.91% 254.82% 581.04% 247.94% 136.54% 224.85% 100.00%
EY -7.50 -3.00 -1.32 -3.08 -5.60 -3.40 -7.64 -1.22%
  QoQ % -150.00% -127.27% 57.14% 45.00% -64.71% 55.50% -
  Horiz. % 98.17% 39.27% 17.28% 40.31% 73.30% 44.50% 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 0.45 1.00 2.30 1.46 0.58 0.06 0.66 -22.52%
  QoQ % -55.00% -56.52% 57.53% 151.72% 866.67% -90.91% -
  Horiz. % 68.18% 151.52% 348.48% 221.21% 87.88% 9.09% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 09/08/11 30/05/11 24/02/11 08/12/10 27/08/10 26/05/10 -
Price 0.0500 0.0400 0.1200 0.1400 0.1200 0.0500 0.0500 -
P/RPS 1.58 2.09 6.00 13.01 17.01 5.34 4.34 -48.98%
  QoQ % -24.40% -65.17% -53.88% -23.52% 218.54% 23.04% -
  Horiz. % 36.41% 48.16% 138.25% 299.77% 391.94% 123.04% 100.00%
P/EPS -16.67 -16.67 -48.00 -37.84 -42.86 -29.41 -10.90 32.71%
  QoQ % 0.00% 65.27% -26.85% 11.71% -45.73% -169.82% -
  Horiz. % 152.94% 152.94% 440.37% 347.16% 393.21% 269.82% 100.00%
EY -6.00 -6.00 -2.08 -2.64 -2.33 -3.40 -9.17 -24.61%
  QoQ % 0.00% -188.46% 21.21% -13.30% 31.47% 62.92% -
  Horiz. % 65.43% 65.43% 22.68% 28.79% 25.41% 37.08% 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 0.57 0.50 1.45 1.71 1.40 0.06 0.55 2.41%
  QoQ % 14.00% -65.52% -15.20% 22.14% 2,233.33% -89.09% -
  Horiz. % 103.64% 90.91% 263.64% 310.91% 254.55% 10.91% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers