Highlights

[MMAG] YoY Quarter Result on 2011-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     45.59%    YoY -     -12.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 99,300 164,182 143,649 12,973 1,414 994 3,374 75.67%
  YoY % -39.52% 14.29% 1,007.29% 817.47% 42.25% -70.54% -
  Horiz. % 2,943.09% 4,866.09% 4,257.53% 384.50% 41.91% 29.46% 100.00%
PBT 224 7,383 4,047 -549 -486 -1,541 -277 -
  YoY % -96.97% 82.43% 837.16% -12.96% 68.46% -456.32% -
  Horiz. % -80.87% -2,665.34% -1,461.01% 198.19% 175.45% 556.32% 100.00%
Tax 29 0 -337 0 0 0 -4 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -725.00% -0.00% 8,425.00% -0.00% -0.00% -0.00% 100.00%
NP 253 7,383 3,710 -549 -486 -1,541 -281 -
  YoY % -96.57% 99.00% 775.77% -12.96% 68.46% -448.40% -
  Horiz. % -90.04% -2,627.40% -1,320.28% 195.37% 172.95% 548.40% 100.00%
NP to SH 256 7,385 3,723 -549 -486 -1,541 -281 -
  YoY % -96.53% 98.36% 778.14% -12.96% 68.46% -448.40% -
  Horiz. % -91.10% -2,628.11% -1,324.91% 195.37% 172.95% 548.40% 100.00%
Tax Rate -12.95 % - % 8.33 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -155.46% 0.00% 100.00% - - - -
Total Cost 99,047 156,799 139,939 13,522 1,900 2,535 3,655 73.27%
  YoY % -36.83% 12.05% 934.90% 611.68% -25.05% -30.64% -
  Horiz. % 2,709.90% 4,289.99% 3,828.70% 369.96% 51.98% 69.36% 100.00%
Net Worth 87,381 85,373 57,648 33,998 10,783 12,606 16,552 31.94%
  YoY % 2.35% 48.09% 69.56% 215.27% -14.46% -23.84% -
  Horiz. % 527.91% 515.78% 348.28% 205.40% 65.15% 76.16% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 87,381 85,373 57,648 33,998 10,783 12,606 16,552 31.94%
  YoY % 2.35% 48.09% 69.56% 215.27% -14.46% -23.84% -
  Horiz. % 527.91% 515.78% 348.28% 205.40% 65.15% 76.16% 100.00%
NOSH 853,333 811,538 581,718 392,142 131,351 132,844 133,809 36.16%
  YoY % 5.15% 39.51% 48.34% 198.54% -1.12% -0.72% -
  Horiz. % 637.72% 606.49% 434.74% 293.06% 98.16% 99.28% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.25 % 4.50 % 2.58 % -4.23 % -34.37 % -155.03 % -8.33 % -
  YoY % -94.44% 74.42% 160.99% 87.69% 77.83% -1,761.10% -
  Horiz. % -3.00% -54.02% -30.97% 50.78% 412.61% 1,861.10% 100.00%
ROE 0.29 % 8.65 % 6.46 % -1.61 % -4.51 % -12.22 % -1.70 % -
  YoY % -96.65% 33.90% 501.24% 64.30% 63.09% -618.82% -
  Horiz. % -17.06% -508.82% -380.00% 94.71% 265.29% 718.82% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.64 20.23 24.69 3.31 1.08 0.75 2.52 29.04%
  YoY % -42.46% -18.06% 645.92% 206.48% 44.00% -70.24% -
  Horiz. % 461.90% 802.78% 979.76% 131.35% 42.86% 29.76% 100.00%
EPS 0.03 0.91 0.64 -0.14 -0.37 -1.16 -0.21 -
  YoY % -96.70% 42.19% 557.14% 62.16% 68.10% -452.38% -
  Horiz. % -14.29% -433.33% -304.76% 66.67% 176.19% 552.38% 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 0.1024 0.1052 0.0991 0.0867 0.0821 0.0949 0.1237 -3.10%
  YoY % -2.66% 6.16% 14.30% 5.60% -13.49% -23.28% -
  Horiz. % 82.78% 85.04% 80.11% 70.09% 66.37% 76.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 13.84 22.88 20.02 1.81 0.20 0.14 0.47 75.68%
  YoY % -39.51% 14.29% 1,006.08% 805.00% 42.86% -70.21% -
  Horiz. % 2,944.68% 4,868.08% 4,259.57% 385.11% 42.55% 29.79% 100.00%
EPS 0.04 1.03 0.52 -0.08 -0.07 -0.21 -0.04 -
  YoY % -96.12% 98.08% 750.00% -14.29% 66.67% -425.00% -
  Horiz. % -100.00% -2,575.00% -1,300.00% 200.00% 175.00% 525.00% 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 0.1218 0.1190 0.0803 0.0474 0.0150 0.0176 0.0231 31.91%
  YoY % 2.35% 48.19% 69.41% 216.00% -14.77% -23.81% -
  Horiz. % 527.27% 515.15% 347.62% 205.19% 64.94% 76.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.0550 0.0800 0.0900 0.0500 0.1200 0.0600 0.1100 -
P/RPS 0.47 0.40 0.36 1.51 11.15 8.02 4.36 -31.00%
  YoY % 17.50% 11.11% -76.16% -86.46% 39.03% 83.94% -
  Horiz. % 10.78% 9.17% 8.26% 34.63% 255.73% 183.94% 100.00%
P/EPS 183.33 8.79 14.06 -35.71 -32.43 -5.17 -52.38 -
  YoY % 1,985.67% -37.48% 139.37% -10.11% -527.27% 90.13% -
  Horiz. % -350.00% -16.78% -26.84% 68.17% 61.91% 9.87% 100.00%
EY 0.55 11.38 7.11 -2.80 -3.08 -19.33 -1.91 -
  YoY % -95.17% 60.06% 353.93% 9.09% 84.07% -912.04% -
  Horiz. % -28.80% -595.81% -372.25% 146.60% 161.26% 1,012.04% 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 0.54 0.76 0.91 0.58 1.46 0.63 0.89 -7.99%
  YoY % -28.95% -16.48% 56.90% -60.27% 131.75% -29.21% -
  Horiz. % 60.67% 85.39% 102.25% 65.17% 164.04% 70.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 27/02/09 -
Price 0.0600 0.1050 0.1000 0.0900 0.1400 0.0600 0.0900 -
P/RPS 0.52 0.52 0.40 2.72 13.01 8.02 3.57 -27.45%
  YoY % 0.00% 30.00% -85.29% -79.09% 62.22% 124.65% -
  Horiz. % 14.57% 14.57% 11.20% 76.19% 364.43% 224.65% 100.00%
P/EPS 200.00 11.54 15.63 -64.29 -37.84 -5.17 -42.86 -
  YoY % 1,633.10% -26.17% 124.31% -69.90% -631.91% 87.94% -
  Horiz. % -466.64% -26.92% -36.47% 150.00% 88.29% 12.06% 100.00%
EY 0.50 8.67 6.40 -1.56 -2.64 -19.33 -2.33 -
  YoY % -94.23% 35.47% 510.26% 40.91% 86.34% -729.61% -
  Horiz. % -21.46% -372.10% -274.68% 66.95% 113.30% 829.61% 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 0.59 1.00 1.01 1.04 1.71 0.63 0.73 -3.48%
  YoY % -41.00% -0.99% -2.88% -39.18% 171.43% -13.70% -
  Horiz. % 80.82% 136.99% 138.36% 142.47% 234.25% 86.30% 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.
 


 

232  276  520  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.86+0.05 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.265+0.005 
 IWCITY 0.935+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers