[MMAG] QoQ TTM Result on 2014-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 421,591 486,473 559,702 616,701 620,067 599,534 574,320 -18.58% QoQ % -13.34% -13.08% -9.24% -0.54% 3.42% 4.39% - Horiz. % 73.41% 84.70% 97.45% 107.38% 107.97% 104.39% 100.00%
PBT -11,022 -3,863 2,885 3,074 627 -2,709 929 - QoQ % -185.32% -233.90% -6.15% 390.27% 123.15% -391.60% - Horiz. % -1,186.44% -415.82% 310.55% 330.89% 67.49% -291.60% 100.00%
Tax -1,318 -1,347 -991 -1,389 -162 -499 -1,081 14.09% QoQ % 2.15% -35.92% 28.65% -757.41% 67.54% 53.84% - Horiz. % 121.92% 124.61% 91.67% 128.49% 14.99% 46.16% 100.00%
NP -12,340 -5,210 1,894 1,685 465 -3,208 -152 1,759.96% QoQ % -136.85% -375.08% 12.40% 262.37% 114.50% -2,010.53% - Horiz. % 8,118.42% 3,427.63% -1,246.05% -1,108.55% -305.92% 2,110.53% 100.00%
NP to SH -12,314 -5,185 1,899 1,712 595 -3,067 56 - QoQ % -137.49% -373.04% 10.92% 187.73% 119.40% -5,576.79% - Horiz. % -21,989.29% -9,258.93% 3,391.07% 3,057.14% 1,062.50% -5,476.79% 100.00%
Tax Rate - % - % 34.35 % 45.19 % 25.84 % - % 116.36 % - QoQ % 0.00% 0.00% -23.99% 74.88% 0.00% 0.00% - Horiz. % 0.00% 0.00% 29.52% 38.84% 22.21% 0.00% 100.00%
Total Cost 433,931 491,683 557,808 615,016 619,602 602,742 574,472 -17.02% QoQ % -11.75% -11.85% -9.30% -0.74% 2.80% 4.92% - Horiz. % 75.54% 85.59% 97.10% 107.06% 107.86% 104.92% 100.00%
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69% QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% - Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69% QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% - Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
NOSH 853,333 895,360 841,724 838,333 811,538 760,740 691,578 15.00% QoQ % -4.69% 6.37% 0.40% 3.30% 6.68% 10.00% - Horiz. % 123.39% 129.47% 121.71% 121.22% 117.35% 110.00% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.93 % -1.07 % 0.34 % 0.27 % 0.07 % -0.54 % -0.03 % 2,003.16% QoQ % -173.83% -414.71% 25.93% 285.71% 112.96% -1,700.00% - Horiz. % 9,766.67% 3,566.67% -1,133.33% -900.00% -233.33% 1,800.00% 100.00%
ROE -14.09 % -5.66 % 2.01 % 1.78 % 0.70 % -4.31 % 0.08 % - QoQ % -148.94% -381.59% 12.92% 154.29% 116.24% -5,487.50% - Horiz. % -17,612.50% -7,075.00% 2,512.50% 2,225.00% 875.00% -5,387.50% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.41 54.33 66.49 73.56 76.41 78.81 83.04 -29.19% QoQ % -9.06% -18.29% -9.61% -3.73% -3.05% -5.09% - Horiz. % 59.50% 65.43% 80.07% 88.58% 92.02% 94.91% 100.00%
EPS -1.44 -0.58 0.23 0.20 0.07 -0.40 0.01 - QoQ % -148.28% -352.17% 15.00% 185.71% 117.50% -4,100.00% - Horiz. % -14,400.00% -5,800.00% 2,300.00% 2,000.00% 700.00% -4,000.00% 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 0.1024 0.1023 0.1122 0.1150 0.1052 0.0935 0.0989 2.34% QoQ % 0.10% -8.82% -2.43% 9.32% 12.51% -5.46% - Horiz. % 103.54% 103.44% 113.45% 116.28% 106.37% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.72 67.75 77.95 85.89 86.36 83.50 79.99 -18.58% QoQ % -13.33% -13.09% -9.24% -0.54% 3.43% 4.39% - Horiz. % 73.41% 84.70% 97.45% 107.38% 107.96% 104.39% 100.00%
EPS -1.72 -0.72 0.26 0.24 0.08 -0.43 0.01 - QoQ % -138.89% -376.92% 8.33% 200.00% 118.60% -4,400.00% - Horiz. % -17,200.00% -7,200.00% 2,600.00% 2,400.00% 800.00% -4,300.00% 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 0.1217 0.1276 0.1315 0.1343 0.1189 0.0991 0.0953 17.65% QoQ % -4.62% -2.97% -2.08% 12.95% 19.98% 3.99% - Horiz. % 127.70% 133.89% 137.99% 140.92% 124.76% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 -
P/RPS 0.11 0.14 0.11 0.14 0.10 0.11 0.11 - QoQ % -21.43% 27.27% -21.43% 40.00% -9.09% 0.00% - Horiz. % 100.00% 127.27% 100.00% 127.27% 90.91% 100.00% 100.00%
P/EPS -3.81 -12.95 33.24 48.97 109.11 -21.08 1,173.21 - QoQ % 70.58% -138.96% -32.12% -55.12% 617.60% -101.80% - Horiz. % -0.32% -1.10% 2.83% 4.17% 9.30% -1.80% 100.00%
EY -26.24 -7.72 3.01 2.04 0.92 -4.74 0.09 - QoQ % -239.90% -356.48% 47.55% 121.74% 119.41% -5,366.67% - Horiz. % -29,155.55% -8,577.78% 3,344.44% 2,266.67% 1,022.22% -5,266.67% 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 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.79% QoQ % -26.03% 8.96% -22.99% 14.47% -16.48% -5.21% - Horiz. % 56.25% 76.04% 69.79% 90.62% 79.17% 94.79% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 -
P/RPS 0.12 0.13 0.12 0.11 0.14 0.10 0.10 12.89% QoQ % -7.69% 8.33% 9.09% -21.43% 40.00% 0.00% - Horiz. % 120.00% 130.00% 120.00% 110.00% 140.00% 100.00% 100.00%
P/EPS -4.16 -12.09 35.46 39.17 143.21 -19.84 1,049.72 - QoQ % 65.59% -134.09% -9.47% -72.65% 821.82% -101.89% - Horiz. % -0.40% -1.15% 3.38% 3.73% 13.64% -1.89% 100.00%
EY -24.05 -8.27 2.82 2.55 0.70 -5.04 0.10 - QoQ % -190.81% -393.26% 10.59% 264.29% 113.89% -5,140.00% - Horiz. % -24,050.00% -8,270.00% 2,820.00% 2,550.00% 700.00% -5,040.00% 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 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16% QoQ % -13.24% -4.23% 1.43% -30.00% 16.28% 0.00% - Horiz. % 68.60% 79.07% 82.56% 81.40% 116.28% 100.00% 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.
Comment
ICB- Quarter 4 (31.03.2014).pdf 
