Highlights

[MMAG] QoQ TTM Result on 2009-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -7.02%    YoY -     36.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,189 5,346 5,387 7,767 9,865 11,549 12,925 -45.67%
  QoQ % -2.94% -0.76% -30.64% -21.27% -14.58% -10.65% -
  Horiz. % 40.15% 41.36% 41.68% 60.09% 76.32% 89.35% 100.00%
PBT -3,099 -3,431 -4,380 -3,116 -2,907 -2,887 -3,712 -11.37%
  QoQ % 9.68% 21.67% -40.56% -7.19% -0.69% 22.23% -
  Horiz. % 83.49% 92.43% 118.00% 83.94% 78.31% 77.77% 100.00%
Tax 110 110 10 6 1 -4 -20 -
  QoQ % 0.00% 1,000.00% 66.67% 500.00% 125.00% 80.00% -
  Horiz. % -550.00% -550.00% -50.00% -30.00% -5.00% 20.00% 100.00%
NP -2,989 -3,321 -4,370 -3,110 -2,906 -2,891 -3,732 -13.79%
  QoQ % 10.00% 24.00% -40.51% -7.02% -0.52% 22.53% -
  Horiz. % 80.09% 88.99% 117.10% 83.33% 77.87% 77.47% 100.00%
NP to SH -2,989 -3,321 -4,370 -3,110 -2,906 -2,891 -3,732 -13.79%
  QoQ % 10.00% 24.00% -40.51% -7.02% -0.52% 22.53% -
  Horiz. % 80.09% 88.99% 117.10% 83.33% 77.87% 77.47% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,178 8,667 9,757 10,877 12,771 14,440 16,657 -37.85%
  QoQ % -5.64% -11.17% -10.30% -14.83% -11.56% -13.31% -
  Horiz. % 49.10% 52.03% 58.58% 65.30% 76.67% 86.69% 100.00%
Net Worth 120,255 11,963 12,606 14,169 14,546 15,269 16,552 276.48%
  QoQ % 905.17% -5.10% -11.03% -2.59% -4.74% -7.75% -
  Horiz. % 726.52% 72.28% 76.16% 85.60% 87.88% 92.25% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,255 11,963 12,606 14,169 14,546 15,269 16,552 276.48%
  QoQ % 905.17% -5.10% -11.03% -2.59% -4.74% -7.75% -
  Horiz. % 726.52% 72.28% 76.16% 85.60% 87.88% 92.25% 100.00%
NOSH 135,882 131,904 132,844 133,043 130,930 132,320 133,809 1.03%
  QoQ % 3.02% -0.71% -0.15% 1.61% -1.05% -1.11% -
  Horiz. % 101.55% 98.58% 99.28% 99.43% 97.85% 98.89% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -57.60 % -62.12 % -81.12 % -40.04 % -29.46 % -25.03 % -28.87 % 58.68%
  QoQ % 7.28% 23.42% -102.60% -35.91% -17.70% 13.30% -
  Horiz. % 199.52% 215.17% 280.98% 138.69% 102.04% 86.70% 100.00%
ROE -2.49 % -27.76 % -34.66 % -21.95 % -19.98 % -18.93 % -22.55 % -77.08%
  QoQ % 91.03% 19.91% -57.90% -9.86% -5.55% 16.05% -
  Horiz. % 11.04% 123.10% 153.70% 97.34% 88.60% 83.95% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.82 4.05 4.06 5.84 7.53 8.73 9.66 -46.22%
  QoQ % -5.68% -0.25% -30.48% -22.44% -13.75% -9.63% -
  Horiz. % 39.54% 41.93% 42.03% 60.46% 77.95% 90.37% 100.00%
EPS -2.20 -2.52 -3.29 -2.34 -2.22 -2.18 -2.79 -14.69%
  QoQ % 12.70% 23.40% -40.60% -5.41% -1.83% 21.86% -
  Horiz. % 78.85% 90.32% 117.92% 83.87% 79.57% 78.14% 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 0.8850 0.0907 0.0949 0.1065 0.1111 0.1154 0.1237 272.63%
  QoQ % 875.74% -4.43% -10.89% -4.14% -3.73% -6.71% -
  Horiz. % 715.44% 73.32% 76.72% 86.10% 89.81% 93.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.72 0.74 0.75 1.08 1.37 1.61 1.80 -45.80%
  QoQ % -2.70% -1.33% -30.56% -21.17% -14.91% -10.56% -
  Horiz. % 40.00% 41.11% 41.67% 60.00% 76.11% 89.44% 100.00%
EPS -0.42 -0.46 -0.61 -0.43 -0.40 -0.40 -0.52 -13.30%
  QoQ % 8.70% 24.59% -41.86% -7.50% 0.00% 23.08% -
  Horiz. % 80.77% 88.46% 117.31% 82.69% 76.92% 76.92% 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 0.1675 0.0167 0.0176 0.0197 0.0203 0.0213 0.0231 275.99%
  QoQ % 902.99% -5.11% -10.66% -2.96% -4.69% -7.79% -
  Horiz. % 725.11% 72.29% 76.19% 85.28% 87.88% 92.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.0500 0.0600 0.0600 0.0600 0.0600 0.0600 0.1100 -
P/RPS 1.31 1.48 1.48 1.03 0.80 0.69 1.14 9.74%
  QoQ % -11.49% 0.00% 43.69% 28.75% 15.94% -39.47% -
  Horiz. % 114.91% 129.82% 129.82% 90.35% 70.18% 60.53% 100.00%
P/EPS -2.27 -2.38 -1.82 -2.57 -2.70 -2.75 -3.94 -30.83%
  QoQ % 4.62% -30.77% 29.18% 4.81% 1.82% 30.20% -
  Horiz. % 57.61% 60.41% 46.19% 65.23% 68.53% 69.80% 100.00%
EY -43.99 -41.96 -54.83 -38.96 -36.99 -36.41 -25.35 44.55%
  QoQ % -4.84% 23.47% -40.73% -5.33% -1.59% -43.63% -
  Horiz. % 173.53% 165.52% 216.29% 153.69% 145.92% 143.63% 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 0.06 0.66 0.63 0.56 0.54 0.52 0.89 -83.52%
  QoQ % -90.91% 4.76% 12.50% 3.70% 3.85% -41.57% -
  Horiz. % 6.74% 74.16% 70.79% 62.92% 60.67% 58.43% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.0500 0.0500 0.0600 0.0500 0.0500 0.0600 0.0900 -
P/RPS 1.31 1.23 1.48 0.86 0.66 0.69 0.93 25.74%
  QoQ % 6.50% -16.89% 72.09% 30.30% -4.35% -25.81% -
  Horiz. % 140.86% 132.26% 159.14% 92.47% 70.97% 74.19% 100.00%
P/EPS -2.27 -1.99 -1.82 -2.14 -2.25 -2.75 -3.23 -21.00%
  QoQ % -14.07% -9.34% 14.95% 4.89% 18.18% 14.86% -
  Horiz. % 70.28% 61.61% 56.35% 66.25% 69.66% 85.14% 100.00%
EY -43.99 -50.35 -54.83 -46.75 -44.39 -36.41 -30.99 26.39%
  QoQ % 12.63% 8.17% -17.28% -5.32% -21.92% -17.49% -
  Horiz. % 141.95% 162.47% 176.93% 150.86% 143.24% 117.49% 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 0.06 0.55 0.63 0.47 0.45 0.52 0.73 -81.18%
  QoQ % -89.09% -12.70% 34.04% 4.44% -13.46% -28.77% -
  Horiz. % 8.22% 75.34% 86.30% 64.38% 61.64% 71.23% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers