[MMAG] YoY Annualized Quarter Result on 2009-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 547,140 26,962 4,388 5,664 13,228 9,020 10,750 92.39% YoY % 1,929.30% 514.45% -22.53% -57.18% 46.65% -16.09% - Horiz. % 5,089.67% 250.81% 40.82% 52.69% 123.05% 83.91% 100.00%
PBT 5,740 -2,728 -1,194 -2,350 -1,892 -2,968 -836 - YoY % 310.41% -128.48% 49.19% -24.21% 36.25% -255.02% - Horiz. % -686.60% 326.32% 142.82% 281.10% 226.32% 355.02% 100.00%
Tax -1,412 0 0 0 -20 -16 -132 48.38% YoY % 0.00% 0.00% 0.00% 0.00% -25.00% 87.88% - Horiz. % 1,069.70% -0.00% -0.00% -0.00% 15.15% 12.12% 100.00%
NP 4,328 -2,728 -1,194 -2,350 -1,912 -2,984 -968 - YoY % 258.65% -128.48% 49.19% -22.91% 35.92% -208.26% - Horiz. % -447.11% 281.82% 123.35% 242.77% 197.52% 308.26% 100.00%
NP to SH 4,464 -2,728 -1,194 -2,350 -1,912 -2,984 -968 - YoY % 263.64% -128.48% 49.19% -22.91% 35.92% -208.26% - Horiz. % -461.16% 281.82% 123.35% 242.77% 197.52% 308.26% 100.00%
Tax Rate 24.60 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 542,812 29,690 5,582 8,014 15,140 12,004 11,718 89.40% YoY % 1,728.27% 431.89% -30.35% -47.07% 26.12% 2.44% - Horiz. % 4,632.29% 253.37% 47.64% 68.39% 129.20% 102.44% 100.00%
Net Worth 50,464 21,106 11,382 14,060 16,703 21,653 24,317 12.93% YoY % 139.10% 85.42% -19.04% -15.82% -22.86% -10.95% - Horiz. % 207.52% 86.79% 46.81% 57.82% 68.69% 89.05% 100.00%
Dividend 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 50,464 21,106 11,382 14,060 16,703 21,653 24,317 12.93% YoY % 139.10% 85.42% -19.04% -15.82% -22.86% -10.95% - Horiz. % 207.52% 86.79% 46.81% 57.82% 68.69% 89.05% 100.00%
NOSH 544,390 239,298 132,666 132,022 132,777 132,035 130,810 26.80% YoY % 127.49% 80.38% 0.49% -0.57% 0.56% 0.94% - Horiz. % 416.17% 182.93% 101.42% 100.93% 101.50% 100.94% 100.00%
Ratio Analysis 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.79 % -10.12 % -27.21 % -41.49 % -14.45 % -33.08 % -9.00 % - YoY % 107.81% 62.81% 34.42% -187.13% 56.32% -267.56% - Horiz. % -8.78% 112.44% 302.33% 461.00% 160.56% 367.56% 100.00%
ROE 8.85 % -12.93 % -10.49 % -16.71 % -11.45 % -13.78 % -3.98 % - YoY % 168.45% -23.26% 37.22% -45.94% 16.91% -246.23% - Horiz. % -222.36% 324.87% 263.57% 419.85% 287.69% 346.23% 100.00%
Per Share 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.51 11.27 3.31 4.29 9.96 6.83 8.22 51.73% YoY % 791.84% 240.48% -22.84% -56.93% 45.83% -16.91% - Horiz. % 1,222.75% 137.10% 40.27% 52.19% 121.17% 83.09% 100.00%
EPS 0.82 -1.14 -0.90 -1.78 -1.44 -2.26 -0.74 - YoY % 171.93% -26.67% 49.44% -23.61% 36.28% -205.41% - Horiz. % -110.81% 154.05% 121.62% 240.54% 194.59% 305.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0927 0.0882 0.0858 0.1065 0.1258 0.1640 0.1859 -10.94% YoY % 5.10% 2.80% -19.44% -15.34% -23.29% -11.78% - Horiz. % 49.87% 47.44% 46.15% 57.29% 67.67% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 76.20 3.76 0.61 0.79 1.84 1.26 1.50 92.33% YoY % 1,926.60% 516.39% -22.78% -57.07% 46.03% -16.00% - Horiz. % 5,080.00% 250.67% 40.67% 52.67% 122.67% 84.00% 100.00%
EPS 0.62 -0.38 -0.17 -0.33 -0.27 -0.42 -0.13 - YoY % 263.16% -123.53% 48.48% -22.22% 35.71% -223.08% - Horiz. % -476.92% 292.31% 130.77% 253.85% 207.69% 323.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0703 0.0294 0.0159 0.0196 0.0233 0.0302 0.0339 12.91% YoY % 139.12% 84.91% -18.88% -15.88% -22.85% -10.91% - Horiz. % 207.37% 86.73% 46.90% 57.82% 68.73% 89.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0900 0.0400 0.0500 0.0600 0.1400 0.1500 0.1400 -
P/RPS 0.09 0.36 1.51 1.40 1.41 2.20 1.70 -38.70% YoY % -75.00% -76.16% 7.86% -0.71% -35.91% 29.41% - Horiz. % 5.29% 21.18% 88.82% 82.35% 82.94% 129.41% 100.00%
P/EPS 10.98 -3.51 -5.56 -3.37 -9.72 -6.64 -18.92 - YoY % 412.82% 36.87% -64.99% 65.33% -46.39% 64.90% - Horiz. % -58.03% 18.55% 29.39% 17.81% 51.37% 35.10% 100.00%
EY 9.11 -28.50 -18.00 -29.67 -10.29 -15.07 -5.29 - YoY % 131.96% -58.33% 39.33% -188.34% 31.72% -184.88% - Horiz. % -172.21% 538.75% 340.26% 560.87% 194.52% 284.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.97 0.45 0.58 0.56 1.11 0.91 0.75 4.38% YoY % 115.56% -22.41% 3.57% -49.55% 21.98% 21.33% - Horiz. % 129.33% 60.00% 77.33% 74.67% 148.00% 121.33% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 08/11/11 08/12/10 25/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.0900 0.0500 0.1200 0.0500 0.0900 0.1200 0.1400 -
P/RPS 0.09 0.44 3.63 1.17 0.90 1.76 1.70 -38.70% YoY % -79.55% -87.88% 210.26% 30.00% -48.86% 3.53% - Horiz. % 5.29% 25.88% 213.53% 68.82% 52.94% 103.53% 100.00%
P/EPS 10.98 -4.39 -13.33 -2.81 -6.25 -5.31 -18.92 - YoY % 350.11% 67.07% -374.38% 55.04% -17.70% 71.93% - Horiz. % -58.03% 23.20% 70.45% 14.85% 33.03% 28.07% 100.00%
EY 9.11 -22.80 -7.50 -35.60 -16.00 -18.83 -5.29 - YoY % 139.96% -204.00% 78.93% -122.50% 15.03% -255.95% - Horiz. % -172.21% 431.00% 141.78% 672.97% 302.46% 355.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.97 0.57 1.40 0.47 0.72 0.73 0.75 4.38% YoY % 70.18% -59.29% 197.87% -34.72% -1.37% -2.67% - Horiz. % 129.33% 76.00% 186.67% 62.67% 96.00% 97.33% 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
Ingenuity 10-qtr2.xls 
