Highlights

[MMAG] QoQ Quarter Result on 2011-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     45.59%    YoY -     -12.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 143,723 129,847 37,476 12,973 10,653 2,828 2,623 1,332.14%
  QoQ % 10.69% 246.48% 188.88% 21.78% 276.70% 7.82% -
  Horiz. % 5,479.34% 4,950.32% 1,428.75% 494.59% 406.14% 107.82% 100.00%
PBT -827 3,697 -1,218 -549 -1,009 -355 -335 82.36%
  QoQ % -122.37% 403.53% -121.86% 45.59% -184.23% -5.97% -
  Horiz. % 246.87% -1,103.58% 363.58% 163.88% 301.19% 105.97% 100.00%
Tax -226 -480 -74 0 0 0 7 -
  QoQ % 52.92% -548.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3,228.57% -6,857.14% -1,057.14% 0.00% 0.00% 0.00% 100.00%
NP -1,053 3,217 -1,292 -549 -1,009 -355 -328 117.16%
  QoQ % -132.73% 348.99% -135.34% 45.59% -184.23% -8.23% -
  Horiz. % 321.04% -980.79% 393.90% 167.38% 307.62% 108.23% 100.00%
NP to SH -985 3,217 -1,292 -549 -1,009 -355 -328 107.73%
  QoQ % -130.62% 348.99% -135.34% 45.59% -184.23% -8.23% -
  Horiz. % 300.30% -980.79% 393.90% 167.38% 307.62% 108.23% 100.00%
Tax Rate - % 12.98 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 144,776 126,630 38,768 13,522 11,662 3,183 2,951 1,230.67%
  QoQ % 14.33% 226.64% 186.70% 15.95% 266.38% 7.86% -
  Horiz. % 4,906.00% 4,291.09% 1,313.72% 458.22% 395.19% 107.86% 100.00%
Net Worth 50,727 51,253 40,651 33,998 29,664 11,848 10,824 179.26%
  QoQ % -1.03% 26.08% 19.57% 14.61% 150.37% 9.46% -
  Horiz. % 468.66% 473.52% 375.57% 314.11% 274.06% 109.46% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 50,727 51,253 40,651 33,998 29,664 11,848 10,824 179.26%
  QoQ % -1.03% 26.08% 19.57% 14.61% 150.37% 9.46% -
  Horiz. % 468.66% 473.52% 375.57% 314.11% 274.06% 109.46% 100.00%
NOSH 547,222 545,254 461,428 392,142 336,333 147,916 131,200 158.44%
  QoQ % 0.36% 18.17% 17.67% 16.59% 127.38% 12.74% -
  Horiz. % 417.09% 415.59% 351.70% 298.89% 256.35% 112.74% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.73 % 2.48 % -3.45 % -4.23 % -9.47 % -12.55 % -12.50 % -84.87%
  QoQ % -129.44% 171.88% 18.44% 55.33% 24.54% -0.40% -
  Horiz. % 5.84% -19.84% 27.60% 33.84% 75.76% 100.40% 100.00%
ROE -1.94 % 6.28 % -3.18 % -1.61 % -3.40 % -3.00 % -3.03 % -25.65%
  QoQ % -130.89% 297.48% -97.52% 52.65% -13.33% 0.99% -
  Horiz. % 64.03% -207.26% 104.95% 53.14% 112.21% 99.01% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.26 23.81 8.12 3.31 3.17 1.91 2.00 453.95%
  QoQ % 10.29% 193.23% 145.32% 4.42% 65.97% -4.50% -
  Horiz. % 1,313.00% 1,190.50% 406.00% 165.50% 158.50% 95.50% 100.00%
EPS -0.18 0.59 -0.28 -0.14 -0.30 -0.24 -0.25 -19.62%
  QoQ % -130.51% 310.71% -100.00% 53.33% -25.00% 4.00% -
  Horiz. % 72.00% -236.00% 112.00% 56.00% 120.00% 96.00% 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 0.0927 0.0940 0.0881 0.0867 0.0882 0.0801 0.0825 8.06%
  QoQ % -1.38% 6.70% 1.61% -1.70% 10.11% -2.91% -
  Horiz. % 112.36% 113.94% 106.79% 105.09% 106.91% 97.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.03 18.09 5.22 1.81 1.48 0.39 0.37 1,320.68%
  QoQ % 10.72% 246.55% 188.40% 22.30% 279.49% 5.41% -
  Horiz. % 5,413.51% 4,889.19% 1,410.81% 489.19% 400.00% 105.41% 100.00%
EPS -0.14 0.45 -0.18 -0.08 -0.14 -0.05 -0.05 98.29%
  QoQ % -131.11% 350.00% -125.00% 42.86% -180.00% 0.00% -
  Horiz. % 280.00% -900.00% 360.00% 160.00% 280.00% 100.00% 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 0.0707 0.0714 0.0566 0.0474 0.0413 0.0165 0.0151 179.09%
  QoQ % -0.98% 26.15% 19.41% 14.77% 150.30% 9.27% -
  Horiz. % 468.21% 472.85% 374.83% 313.91% 273.51% 109.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.1200 0.1000 0.0500 0.0400 0.0800 0.1900 -
P/RPS 0.34 0.50 1.23 1.51 1.26 4.18 9.50 -89.07%
  QoQ % -32.00% -59.35% -18.54% 19.84% -69.86% -56.00% -
  Horiz. % 3.58% 5.26% 12.95% 15.89% 13.26% 44.00% 100.00%
P/EPS -50.00 20.34 -35.71 -35.71 -13.33 -33.33 -76.00 -24.30%
  QoQ % -345.82% 156.96% 0.00% -167.89% 60.01% 56.14% -
  Horiz. % 65.79% -26.76% 46.99% 46.99% 17.54% 43.86% 100.00%
EY -2.00 4.92 -2.80 -2.80 -7.50 -3.00 -1.32 31.82%
  QoQ % -140.65% 275.71% 0.00% 62.67% -150.00% -127.27% -
  Horiz. % 151.52% -372.73% 212.12% 212.12% 568.18% 227.27% 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 0.97 1.28 1.14 0.58 0.45 1.00 2.30 -43.67%
  QoQ % -24.22% 12.28% 96.55% 28.89% -55.00% -56.52% -
  Horiz. % 42.17% 55.65% 49.57% 25.22% 19.57% 43.48% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 -
Price 0.0900 0.3000 0.1000 0.0900 0.0500 0.0400 0.1200 -
P/RPS 0.34 1.26 1.23 2.72 1.58 2.09 6.00 -85.17%
  QoQ % -73.02% 2.44% -54.78% 72.15% -24.40% -65.17% -
  Horiz. % 5.67% 21.00% 20.50% 45.33% 26.33% 34.83% 100.00%
P/EPS -50.00 50.85 -35.71 -64.29 -16.67 -16.67 -48.00 2.75%
  QoQ % -198.33% 242.40% 44.45% -285.66% 0.00% 65.27% -
  Horiz. % 104.17% -105.94% 74.40% 133.94% 34.73% 34.73% 100.00%
EY -2.00 1.97 -2.80 -1.56 -6.00 -6.00 -2.08 -2.57%
  QoQ % -201.52% 170.36% -79.49% 74.00% 0.00% -188.46% -
  Horiz. % 96.15% -94.71% 134.62% 75.00% 288.46% 288.46% 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 0.97 3.19 1.14 1.04 0.57 0.50 1.45 -23.45%
  QoQ % -69.59% 179.82% 9.62% 82.46% 14.00% -65.52% -
  Horiz. % 66.90% 220.00% 78.62% 71.72% 39.31% 34.48% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers