Highlights

[MMAG] YoY Annualized Quarter Result on 2010-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -20.94%    YoY -     60.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 644,934 556,292 35,272 4,810 5,101 13,317 8,961 103.82%
  YoY % 15.93% 1,477.15% 633.20% -5.70% -61.69% 48.61% -
  Horiz. % 7,196.86% 6,207.69% 393.60% 53.68% 56.93% 148.61% 100.00%
PBT 885 9,222 -2,550 -1,444 -3,621 -1,630 -3,836 -
  YoY % -90.40% 461.58% -76.64% 60.13% -122.08% 57.49% -
  Horiz. % -23.08% -240.42% 66.49% 37.64% 94.40% 42.51% 100.00%
Tax -56 -1,390 0 0 0 -18 -17 21.56%
  YoY % 95.97% 0.00% 0.00% 0.00% 0.00% -7.70% -
  Horiz. % 323.08% 8,023.23% -0.00% -0.00% -0.00% 107.70% 100.00%
NP 829 7,832 -2,550 -1,444 -3,621 -1,649 -3,853 -
  YoY % -89.41% 407.06% -76.64% 60.13% -119.56% 57.20% -
  Horiz. % -21.52% -203.25% 66.19% 37.47% 93.98% 42.80% 100.00%
NP to SH 865 7,940 -2,550 -1,444 -3,621 -1,649 -3,853 -
  YoY % -89.10% 411.29% -76.64% 60.13% -119.56% 57.20% -
  Horiz. % -22.46% -206.06% 66.19% 37.47% 93.98% 42.80% 100.00%
Tax Rate 6.33 % 15.08 % - % - % - % - % - % -
  YoY % -58.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.98% 100.00% - - - - -
Total Cost 644,105 548,460 37,822 6,254 8,722 14,966 12,814 91.99%
  YoY % 17.44% 1,350.08% 504.71% -28.29% -41.72% 16.79% -
  Horiz. % 5,026.31% 4,279.94% 295.15% 48.81% 68.07% 116.79% 100.00%
Net Worth 75,860 55,153 25,129 10,843 12,573 16,453 20,534 24.31%
  YoY % 37.55% 119.47% 131.76% -13.76% -23.58% -19.88% -
  Horiz. % 369.42% 268.58% 122.38% 52.80% 61.23% 80.12% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 75,860 55,153 25,129 10,843 12,573 16,453 20,534 24.31%
  YoY % 37.55% 119.47% 131.76% -13.76% -23.58% -19.88% -
  Horiz. % 369.42% 268.58% 122.38% 52.80% 61.23% 80.12% 100.00%
NOSH 721,110 556,542 289,848 132,073 132,487 133,010 132,568 32.58%
  YoY % 29.57% 92.01% 119.46% -0.31% -0.39% 0.33% -
  Horiz. % 543.95% 419.81% 218.64% 99.63% 99.94% 100.33% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.13 % 1.41 % -7.23 % -30.02 % -70.99 % -12.38 % -43.00 % -
  YoY % -90.78% 119.50% 75.92% 57.71% -473.42% 71.21% -
  Horiz. % -0.30% -3.28% 16.81% 69.81% 165.09% 28.79% 100.00%
ROE 1.14 % 14.40 % -10.15 % -13.32 % -28.80 % -10.02 % -18.76 % -
  YoY % -92.08% 241.87% 23.80% 53.75% -187.43% 46.59% -
  Horiz. % -6.08% -76.76% 54.10% 71.00% 153.52% 53.41% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.44 99.96 12.17 3.64 3.85 10.01 6.76 53.73%
  YoY % -10.52% 721.36% 234.34% -5.45% -61.54% 48.08% -
  Horiz. % 1,323.08% 1,478.70% 180.03% 53.85% 56.95% 148.08% 100.00%
EPS 0.12 1.43 -0.88 -1.09 -2.73 -1.24 -2.91 -
  YoY % -91.61% 262.50% 19.27% 60.07% -120.16% 57.39% -
  Horiz. % -4.12% -49.14% 30.24% 37.46% 93.81% 42.61% 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 0.1052 0.0991 0.0867 0.0821 0.0949 0.1237 0.1549 -6.24%
  YoY % 6.16% 14.30% 5.60% -13.49% -23.28% -20.14% -
  Horiz. % 67.91% 63.98% 55.97% 53.00% 61.27% 79.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,058,869
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.91 52.54 3.33 0.45 0.48 1.26 0.85 103.67%
  YoY % 15.93% 1,477.78% 640.00% -6.25% -61.90% 48.24% -
  Horiz. % 7,165.88% 6,181.18% 391.76% 52.94% 56.47% 148.24% 100.00%
EPS 0.08 0.75 -0.24 -0.14 -0.34 -0.16 -0.36 -
  YoY % -89.33% 412.50% -71.43% 58.82% -112.50% 55.56% -
  Horiz. % -22.22% -208.33% 66.67% 38.89% 94.44% 44.44% 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 0.0716 0.0521 0.0237 0.0102 0.0119 0.0155 0.0194 24.29%
  YoY % 37.43% 119.83% 132.35% -14.29% -23.23% -20.10% -
  Horiz. % 369.07% 268.56% 122.16% 52.58% 61.34% 79.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.0800 0.0900 0.0500 0.1200 0.0600 0.1100 0.1000 -
P/RPS 0.09 0.09 0.41 3.29 1.56 1.10 1.48 -37.26%
  YoY % 0.00% -78.05% -87.54% 110.90% 41.82% -25.68% -
  Horiz. % 6.08% 6.08% 27.70% 222.30% 105.41% 74.32% 100.00%
P/EPS 66.67 6.31 -5.68 -10.98 -2.20 -8.87 -3.44 -
  YoY % 956.58% 211.09% 48.27% -399.09% 75.20% -157.85% -
  Horiz. % -1,938.08% -183.43% 165.12% 319.19% 63.95% 257.85% 100.00%
EY 1.50 15.85 -17.60 -9.11 -45.56 -11.27 -29.07 -
  YoY % -90.54% 190.06% -93.19% 80.00% -304.26% 61.23% -
  Horiz. % -5.16% -54.52% 60.54% 31.34% 156.73% 38.77% 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 0.76 0.91 0.58 1.46 0.63 0.89 0.65 2.64%
  YoY % -16.48% 56.90% -60.27% 131.75% -29.21% 36.92% -
  Horiz. % 116.92% 140.00% 89.23% 224.62% 96.92% 136.92% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.1050 0.1000 0.0900 0.1400 0.0600 0.0900 0.1100 -
P/RPS 0.12 0.10 0.74 3.84 1.56 0.90 1.63 -35.24%
  YoY % 20.00% -86.49% -80.73% 146.15% 73.33% -44.79% -
  Horiz. % 7.36% 6.13% 45.40% 235.58% 95.71% 55.21% 100.00%
P/EPS 87.50 7.01 -10.23 -12.80 -2.20 -7.26 -3.78 -
  YoY % 1,148.22% 168.52% 20.08% -481.82% 69.70% -92.06% -
  Horiz. % -2,314.81% -185.45% 270.63% 338.62% 58.20% 192.06% 100.00%
EY 1.14 14.27 -9.78 -7.81 -45.56 -13.78 -26.42 -
  YoY % -92.01% 245.91% -25.22% 82.86% -230.62% 47.84% -
  Horiz. % -4.31% -54.01% 37.02% 29.56% 172.45% 52.16% 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 1.00 1.01 1.04 1.71 0.63 0.73 0.71 5.87%
  YoY % -0.99% -2.88% -39.18% 171.43% -13.70% 2.82% -
  Horiz. % 140.85% 142.25% 146.48% 240.85% 88.73% 102.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS