Highlights

[MMAG] YoY Quarter Result on 2010-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     61.82%    YoY -     58.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 150,582 129,847 2,828 1,272 1,429 3,113 2,401 99.20%
  YoY % 15.97% 4,491.48% 122.33% -10.99% -54.10% 29.65% -
  Horiz. % 6,271.64% 5,408.04% 117.78% 52.98% 59.52% 129.65% 100.00%
PBT -2,254 3,697 -355 -231 -563 -543 -647 23.10%
  YoY % -160.97% 1,141.41% -53.68% 58.97% -3.68% 16.07% -
  Horiz. % 348.38% -571.41% 54.87% 35.70% 87.02% 83.93% 100.00%
Tax -398 -480 0 0 0 -5 -4 115.11%
  YoY % 17.08% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 9,950.00% 12,000.00% -0.00% -0.00% -0.00% 125.00% 100.00%
NP -2,652 3,217 -355 -231 -563 -548 -651 26.35%
  YoY % -182.44% 1,006.20% -53.68% 58.97% -2.74% 15.82% -
  Horiz. % 407.37% -494.16% 54.53% 35.48% 86.48% 84.18% 100.00%
NP to SH -2,628 3,217 -355 -231 -563 -548 -651 26.16%
  YoY % -181.69% 1,006.20% -53.68% 58.97% -2.74% 15.82% -
  Horiz. % 403.69% -494.16% 54.53% 35.48% 86.48% 84.18% 100.00%
Tax Rate - % 12.98 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 153,234 126,630 3,183 1,503 1,992 3,661 3,052 91.96%
  YoY % 21.01% 3,878.32% 111.78% -24.55% -45.59% 19.95% -
  Horiz. % 5,020.77% 4,149.08% 104.29% 49.25% 65.27% 119.95% 100.00%
Net Worth 68,397 51,253 11,848 120,255 14,546 17,228 22,638 20.21%
  YoY % 33.45% 332.59% -90.15% 726.71% -15.57% -23.90% -
  Horiz. % 302.12% 226.40% 52.34% 531.19% 64.25% 76.10% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 68,397 51,253 11,848 120,255 14,546 17,228 22,638 20.21%
  YoY % 33.45% 332.59% -90.15% 726.71% -15.57% -23.90% -
  Horiz. % 302.12% 226.40% 52.34% 531.19% 64.25% 76.10% 100.00%
NOSH 691,578 545,254 147,916 135,882 130,930 133,658 132,857 31.61%
  YoY % 26.84% 268.62% 8.86% 3.78% -2.04% 0.60% -
  Horiz. % 520.54% 410.41% 111.34% 102.28% 98.55% 100.60% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.76 % 2.48 % -12.55 % -18.16 % -39.40 % -17.60 % -27.11 % -36.58%
  YoY % -170.97% 119.76% 30.89% 53.91% -123.86% 35.08% -
  Horiz. % 6.49% -9.15% 46.29% 66.99% 145.33% 64.92% 100.00%
ROE -3.84 % 6.28 % -3.00 % -0.19 % -3.87 % -3.18 % -2.88 % 4.91%
  YoY % -161.15% 309.33% -1,478.95% 95.09% -21.70% -10.42% -
  Horiz. % 133.33% -218.06% 104.17% 6.60% 134.37% 110.42% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.77 23.81 1.91 0.94 1.09 2.33 1.81 51.31%
  YoY % -8.57% 1,146.60% 103.19% -13.76% -53.22% 28.73% -
  Horiz. % 1,202.76% 1,315.47% 105.52% 51.93% 60.22% 128.73% 100.00%
EPS -0.38 0.59 -0.24 -0.17 -0.43 -0.41 -0.49 -4.15%
  YoY % -164.41% 345.83% -41.18% 60.47% -4.88% 16.33% -
  Horiz. % 77.55% -120.41% 48.98% 34.69% 87.76% 83.67% 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 0.0989 0.0940 0.0801 0.8850 0.1111 0.1289 0.1704 -8.66%
  YoY % 5.21% 17.35% -90.95% 696.58% -13.81% -24.35% -
  Horiz. % 58.04% 55.16% 47.01% 519.37% 65.20% 75.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.97 18.08 0.39 0.18 0.20 0.43 0.33 99.64%
  YoY % 15.98% 4,535.90% 116.67% -10.00% -53.49% 30.30% -
  Horiz. % 6,354.54% 5,478.79% 118.18% 54.55% 60.61% 130.30% 100.00%
EPS -0.37 0.45 -0.05 -0.03 -0.08 -0.08 -0.09 26.54%
  YoY % -182.22% 1,000.00% -66.67% 62.50% 0.00% 11.11% -
  Horiz. % 411.11% -500.00% 55.56% 33.33% 88.89% 88.89% 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 0.0953 0.0714 0.0165 0.1675 0.0203 0.0240 0.0315 20.24%
  YoY % 33.47% 332.73% -90.15% 725.12% -15.42% -23.81% -
  Horiz. % 302.54% 226.67% 52.38% 531.75% 64.44% 76.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.0950 0.1200 0.0800 0.0500 0.0600 0.0900 0.1100 -
P/RPS 0.44 0.50 4.18 5.34 5.50 3.86 6.09 -35.44%
  YoY % -12.00% -88.04% -21.72% -2.91% 42.49% -36.62% -
  Horiz. % 7.22% 8.21% 68.64% 87.68% 90.31% 63.38% 100.00%
P/EPS -25.00 20.34 -33.33 -29.41 -13.95 -21.95 -22.45 1.81%
  YoY % -222.91% 161.03% -13.33% -110.82% 36.45% 2.23% -
  Horiz. % 111.36% -90.60% 148.46% 131.00% 62.14% 97.77% 100.00%
EY -4.00 4.92 -3.00 -3.40 -7.17 -4.56 -4.45 -1.76%
  YoY % -181.30% 264.00% 11.76% 52.58% -57.24% -2.47% -
  Horiz. % 89.89% -110.56% 67.42% 76.40% 161.12% 102.47% 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 0.96 1.28 1.00 0.06 0.54 0.70 0.65 6.71%
  YoY % -25.00% 28.00% 1,566.67% -88.89% -22.86% 7.69% -
  Horiz. % 147.69% 196.92% 153.85% 9.23% 83.08% 107.69% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 16/08/12 09/08/11 27/08/10 27/08/09 29/08/08 30/08/07 -
Price 0.0850 0.3000 0.0400 0.0500 0.0500 0.1000 0.1200 -
P/RPS 0.39 1.26 2.09 5.34 4.58 4.29 6.64 -37.63%
  YoY % -69.05% -39.71% -60.86% 16.59% 6.76% -35.39% -
  Horiz. % 5.87% 18.98% 31.48% 80.42% 68.98% 64.61% 100.00%
P/EPS -22.37 50.85 -16.67 -29.41 -11.63 -24.39 -24.49 -1.50%
  YoY % -143.99% 405.04% 43.32% -152.88% 52.32% 0.41% -
  Horiz. % 91.34% -207.64% 68.07% 120.09% 47.49% 99.59% 100.00%
EY -4.47 1.97 -6.00 -3.40 -8.60 -4.10 -4.08 1.53%
  YoY % -326.90% 132.83% -76.47% 60.47% -109.76% -0.49% -
  Horiz. % 109.56% -48.28% 147.06% 83.33% 210.78% 100.49% 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 0.86 3.19 0.50 0.06 0.45 0.78 0.70 3.49%
  YoY % -73.04% 538.00% 733.33% -86.67% -42.31% 11.43% -
  Horiz. % 122.86% 455.71% 71.43% 8.57% 64.29% 111.43% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers