Highlights

[MMAG] QoQ Quarter Result on 2012-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 31-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     -135.34%    YoY -     -293.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 143,649 143,723 129,847 37,476 12,973 10,653 2,828 1,255.33%
  QoQ % -0.05% 10.69% 246.48% 188.88% 21.78% 276.70% -
  Horiz. % 5,079.53% 5,082.14% 4,591.48% 1,325.18% 458.73% 376.70% 100.00%
PBT 4,047 -827 3,697 -1,218 -549 -1,009 -355 -
  QoQ % 589.36% -122.37% 403.53% -121.86% 45.59% -184.23% -
  Horiz. % -1,140.00% 232.96% -1,041.41% 343.10% 154.65% 284.23% 100.00%
Tax -337 -226 -480 -74 0 0 0 -
  QoQ % -49.12% 52.92% -548.65% 0.00% 0.00% 0.00% -
  Horiz. % 455.41% 305.41% 648.65% 100.00% - - -
NP 3,710 -1,053 3,217 -1,292 -549 -1,009 -355 -
  QoQ % 452.33% -132.73% 348.99% -135.34% 45.59% -184.23% -
  Horiz. % -1,045.07% 296.62% -906.20% 363.94% 154.65% 284.23% 100.00%
NP to SH 3,723 -985 3,217 -1,292 -549 -1,009 -355 -
  QoQ % 477.97% -130.62% 348.99% -135.34% 45.59% -184.23% -
  Horiz. % -1,048.73% 277.46% -906.20% 363.94% 154.65% 284.23% 100.00%
Tax Rate 8.33 % - % 12.98 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.18% 0.00% 100.00% - - - -
Total Cost 139,939 144,776 126,630 38,768 13,522 11,662 3,183 1,131.47%
  QoQ % -3.34% 14.33% 226.64% 186.70% 15.95% 266.38% -
  Horiz. % 4,396.45% 4,548.41% 3,978.32% 1,217.97% 424.82% 366.38% 100.00%
Net Worth 57,648 50,727 51,253 40,651 33,998 29,664 11,848 185.77%
  QoQ % 13.64% -1.03% 26.08% 19.57% 14.61% 150.37% -
  Horiz. % 486.56% 428.15% 432.59% 343.11% 286.95% 250.37% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,648 50,727 51,253 40,651 33,998 29,664 11,848 185.77%
  QoQ % 13.64% -1.03% 26.08% 19.57% 14.61% 150.37% -
  Horiz. % 486.56% 428.15% 432.59% 343.11% 286.95% 250.37% 100.00%
NOSH 581,718 547,222 545,254 461,428 392,142 336,333 147,916 148.12%
  QoQ % 6.30% 0.36% 18.17% 17.67% 16.59% 127.38% -
  Horiz. % 393.27% 369.95% 368.62% 311.95% 265.11% 227.38% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.58 % -0.73 % 2.48 % -3.45 % -4.23 % -9.47 % -12.55 % -
  QoQ % 453.42% -129.44% 171.88% 18.44% 55.33% 24.54% -
  Horiz. % -20.56% 5.82% -19.76% 27.49% 33.71% 75.46% 100.00%
ROE 6.46 % -1.94 % 6.28 % -3.18 % -1.61 % -3.40 % -3.00 % -
  QoQ % 432.99% -130.89% 297.48% -97.52% 52.65% -13.33% -
  Horiz. % -215.33% 64.67% -209.33% 106.00% 53.67% 113.33% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.69 26.26 23.81 8.12 3.31 3.17 1.91 446.54%
  QoQ % -5.98% 10.29% 193.23% 145.32% 4.42% 65.97% -
  Horiz. % 1,292.67% 1,374.87% 1,246.60% 425.13% 173.30% 165.97% 100.00%
EPS 0.64 -0.18 0.59 -0.28 -0.14 -0.30 -0.24 -
  QoQ % 455.56% -130.51% 310.71% -100.00% 53.33% -25.00% -
  Horiz. % -266.67% 75.00% -245.83% 116.67% 58.33% 125.00% 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 0.0991 0.0927 0.0940 0.0881 0.0867 0.0882 0.0801 15.17%
  QoQ % 6.90% -1.38% 6.70% 1.61% -1.70% 10.11% -
  Horiz. % 123.72% 115.73% 117.35% 109.99% 108.24% 110.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.02 20.03 18.09 5.22 1.81 1.48 0.39 1,264.84%
  QoQ % -0.05% 10.72% 246.55% 188.40% 22.30% 279.49% -
  Horiz. % 5,133.33% 5,135.90% 4,638.46% 1,338.46% 464.10% 379.49% 100.00%
EPS 0.52 -0.14 0.45 -0.18 -0.08 -0.14 -0.05 -
  QoQ % 471.43% -131.11% 350.00% -125.00% 42.86% -180.00% -
  Horiz. % -1,040.00% 280.00% -900.00% 360.00% 160.00% 280.00% 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 0.0803 0.0707 0.0714 0.0566 0.0474 0.0413 0.0165 185.81%
  QoQ % 13.58% -0.98% 26.15% 19.41% 14.77% 150.30% -
  Horiz. % 486.67% 428.48% 432.73% 343.03% 287.27% 250.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.0900 0.0900 0.1200 0.1000 0.0500 0.0400 0.0800 -
P/RPS 0.36 0.34 0.50 1.23 1.51 1.26 4.18 -80.35%
  QoQ % 5.88% -32.00% -59.35% -18.54% 19.84% -69.86% -
  Horiz. % 8.61% 8.13% 11.96% 29.43% 36.12% 30.14% 100.00%
P/EPS 14.06 -50.00 20.34 -35.71 -35.71 -13.33 -33.33 -
  QoQ % 128.12% -345.82% 156.96% 0.00% -167.89% 60.01% -
  Horiz. % -42.18% 150.01% -61.03% 107.14% 107.14% 39.99% 100.00%
EY 7.11 -2.00 4.92 -2.80 -2.80 -7.50 -3.00 -
  QoQ % 455.50% -140.65% 275.71% 0.00% 62.67% -150.00% -
  Horiz. % -237.00% 66.67% -164.00% 93.33% 93.33% 250.00% 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 0.91 0.97 1.28 1.14 0.58 0.45 1.00 -6.07%
  QoQ % -6.19% -24.22% 12.28% 96.55% 28.89% -55.00% -
  Horiz. % 91.00% 97.00% 128.00% 114.00% 58.00% 45.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 -
Price 0.1000 0.0900 0.3000 0.1000 0.0900 0.0500 0.0400 -
P/RPS 0.40 0.34 1.26 1.23 2.72 1.58 2.09 -66.62%
  QoQ % 17.65% -73.02% 2.44% -54.78% 72.15% -24.40% -
  Horiz. % 19.14% 16.27% 60.29% 58.85% 130.14% 75.60% 100.00%
P/EPS 15.63 -50.00 50.85 -35.71 -64.29 -16.67 -16.67 -
  QoQ % 131.26% -198.33% 242.40% 44.45% -285.66% 0.00% -
  Horiz. % -93.76% 299.94% -305.04% 214.22% 385.66% 100.00% 100.00%
EY 6.40 -2.00 1.97 -2.80 -1.56 -6.00 -6.00 -
  QoQ % 420.00% -201.52% 170.36% -79.49% 74.00% 0.00% -
  Horiz. % -106.67% 33.33% -32.83% 46.67% 26.00% 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 1.01 0.97 3.19 1.14 1.04 0.57 0.50 59.46%
  QoQ % 4.12% -69.59% 179.82% 9.62% 82.46% 14.00% -
  Horiz. % 202.00% 194.00% 638.00% 228.00% 208.00% 114.00% 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.
 


 

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