Highlights

[MMAG] YoY Quarter Result on 2011-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 09-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     -8.23%    YoY -     -53.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 31/12/10 30/06/09 30/06/08 CAGR
Revenue 93,583 150,582 129,847 2,828 1,272 1,429 3,113 76.29%
  YoY % -37.85% 15.97% 4,491.48% 122.33% -10.99% -54.10% -
  Horiz. % 3,006.20% 4,837.20% 4,171.12% 90.84% 40.86% 45.90% 100.00%
PBT -2,443 -2,254 3,697 -355 -231 -563 -543 28.47%
  YoY % -8.39% -160.97% 1,141.41% -53.68% 58.97% -3.68% -
  Horiz. % 449.91% 415.10% -680.85% 65.38% 42.54% 103.68% 100.00%
Tax 0 -398 -480 0 0 0 -5 -
  YoY % 0.00% 17.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 7,960.00% 9,600.00% -0.00% -0.00% -0.00% 100.00%
NP -2,443 -2,652 3,217 -355 -231 -563 -548 28.27%
  YoY % 7.88% -182.44% 1,006.20% -53.68% 58.97% -2.74% -
  Horiz. % 445.80% 483.94% -587.04% 64.78% 42.15% 102.74% 100.00%
NP to SH -2,441 -2,628 3,217 -355 -231 -563 -548 28.26%
  YoY % 7.12% -181.69% 1,006.20% -53.68% 58.97% -2.74% -
  Horiz. % 445.44% 479.56% -587.04% 64.78% 42.15% 102.74% 100.00%
Tax Rate - % - % 12.98 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 96,026 153,234 126,630 3,183 1,503 1,992 3,661 72.33%
  YoY % -37.33% 21.01% 3,878.32% 111.78% -24.55% -45.59% -
  Horiz. % 2,622.94% 4,185.58% 3,458.89% 86.94% 41.05% 54.41% 100.00%
Net Worth 94,441 68,397 51,253 11,848 120,255 14,546 17,228 32.77%
  YoY % 38.08% 33.45% 332.59% -90.15% 726.71% -15.57% -
  Horiz. % 548.17% 397.00% 297.49% 68.77% 698.00% 84.43% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 94,441 68,397 51,253 11,848 120,255 14,546 17,228 32.77%
  YoY % 38.08% 33.45% 332.59% -90.15% 726.71% -15.57% -
  Horiz. % 548.17% 397.00% 297.49% 68.77% 698.00% 84.43% 100.00%
NOSH 841,724 691,578 545,254 147,916 135,882 130,930 133,658 35.87%
  YoY % 21.71% 26.84% 268.62% 8.86% 3.78% -2.04% -
  Horiz. % 629.76% 517.42% 407.95% 110.67% 101.66% 97.96% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -2.61 % -1.76 % 2.48 % -12.55 % -18.16 % -39.40 % -17.60 % -27.24%
  YoY % -48.30% -170.97% 119.76% 30.89% 53.91% -123.86% -
  Horiz. % 14.83% 10.00% -14.09% 71.31% 103.18% 223.86% 100.00%
ROE -2.58 % -3.84 % 6.28 % -3.00 % -0.19 % -3.87 % -3.18 % -3.42%
  YoY % 32.81% -161.15% 309.33% -1,478.95% 95.09% -21.70% -
  Horiz. % 81.13% 120.75% -197.48% 94.34% 5.97% 121.70% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.12 21.77 23.81 1.91 0.94 1.09 2.33 29.74%
  YoY % -48.92% -8.57% 1,146.60% 103.19% -13.76% -53.22% -
  Horiz. % 477.25% 934.33% 1,021.89% 81.97% 40.34% 46.78% 100.00%
EPS -0.29 -0.38 0.59 -0.24 -0.17 -0.43 -0.41 -5.61%
  YoY % 23.68% -164.41% 345.83% -41.18% 60.47% -4.88% -
  Horiz. % 70.73% 92.68% -143.90% 58.54% 41.46% 104.88% 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 0.1122 0.0989 0.0940 0.0801 0.8850 0.1111 0.1289 -2.28%
  YoY % 13.45% 5.21% 17.35% -90.95% 696.58% -13.81% -
  Horiz. % 87.04% 76.73% 72.92% 62.14% 686.58% 86.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,026,436
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 9.12 14.67 12.65 0.28 0.12 0.14 0.30 76.62%
  YoY % -37.83% 15.97% 4,417.86% 133.33% -14.29% -53.33% -
  Horiz. % 3,040.00% 4,890.00% 4,216.67% 93.33% 40.00% 46.67% 100.00%
EPS -0.24 -0.26 0.31 -0.03 -0.02 -0.05 -0.05 29.86%
  YoY % 7.69% -183.87% 1,133.33% -50.00% 60.00% 0.00% -
  Horiz. % 480.00% 520.00% -620.00% 60.00% 40.00% 100.00% 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 0.0920 0.0666 0.0499 0.0115 0.1172 0.0142 0.0168 32.75%
  YoY % 38.14% 33.47% 333.91% -90.19% 725.35% -15.48% -
  Horiz. % 547.62% 396.43% 297.02% 68.45% 697.62% 84.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.0750 0.0950 0.1200 0.0800 0.0500 0.0600 0.0900 -
P/RPS 0.67 0.44 0.50 4.18 5.34 5.50 3.86 -25.30%
  YoY % 52.27% -12.00% -88.04% -21.72% -2.91% 42.49% -
  Horiz. % 17.36% 11.40% 12.95% 108.29% 138.34% 142.49% 100.00%
P/EPS -25.86 -25.00 20.34 -33.33 -29.41 -13.95 -21.95 2.77%
  YoY % -3.44% -222.91% 161.03% -13.33% -110.82% 36.45% -
  Horiz. % 117.81% 113.90% -92.67% 151.85% 133.99% 63.55% 100.00%
EY -3.87 -4.00 4.92 -3.00 -3.40 -7.17 -4.56 -2.70%
  YoY % 3.25% -181.30% 264.00% 11.76% 52.58% -57.24% -
  Horiz. % 84.87% 87.72% -107.89% 65.79% 74.56% 157.24% 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 0.67 0.96 1.28 1.00 0.06 0.54 0.70 -0.73%
  YoY % -30.21% -25.00% 28.00% 1,566.67% -88.89% -22.86% -
  Horiz. % 95.71% 137.14% 182.86% 142.86% 8.57% 77.14% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 27/08/09 29/08/08 -
Price 0.0800 0.0850 0.3000 0.0400 0.0500 0.0500 0.1000 -
P/RPS 0.72 0.39 1.26 2.09 5.34 4.58 4.29 -25.72%
  YoY % 84.62% -69.05% -39.71% -60.86% 16.59% 6.76% -
  Horiz. % 16.78% 9.09% 29.37% 48.72% 124.48% 106.76% 100.00%
P/EPS -27.59 -22.37 50.85 -16.67 -29.41 -11.63 -24.39 2.07%
  YoY % -23.33% -143.99% 405.04% 43.32% -152.88% 52.32% -
  Horiz. % 113.12% 91.72% -208.49% 68.35% 120.58% 47.68% 100.00%
EY -3.63 -4.47 1.97 -6.00 -3.40 -8.60 -4.10 -2.01%
  YoY % 18.79% -326.90% 132.83% -76.47% 60.47% -109.76% -
  Horiz. % 88.54% 109.02% -48.05% 146.34% 82.93% 209.76% 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 0.71 0.86 3.19 0.50 0.06 0.45 0.78 -1.55%
  YoY % -17.44% -73.04% 538.00% 733.33% -86.67% -42.31% -
  Horiz. % 91.03% 110.26% 408.97% 64.10% 7.69% 57.69% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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