Highlights

[MMAG] YoY Quarter Result on 2010-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     60.74%    YoY -     63.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,366 37,476 2,623 1,520 1,561 2,937 2,280 97.63%
  YoY % 263.88% 1,328.75% 72.57% -2.63% -46.85% 28.82% -
  Horiz. % 5,980.96% 1,643.68% 115.04% 66.67% 68.46% 128.82% 100.00%
PBT -37 -1,218 -335 -715 -1,664 -2,489 -788 -39.91%
  YoY % 96.96% -263.58% 53.15% 57.03% 33.15% -215.86% -
  Horiz. % 4.70% 154.57% 42.51% 90.74% 211.17% 315.86% 100.00%
Tax -120 -74 7 110 10 -6 -11 48.87%
  YoY % -62.16% -1,157.14% -93.64% 1,000.00% 266.67% 45.45% -
  Horiz. % 1,090.91% 672.73% -63.64% -1,000.00% -90.91% 54.55% 100.00%
NP -157 -1,292 -328 -605 -1,654 -2,495 -799 -23.73%
  YoY % 87.85% -293.90% 45.79% 63.42% 33.71% -212.27% -
  Horiz. % 19.65% 161.70% 41.05% 75.72% 207.01% 312.27% 100.00%
NP to SH -54 -1,292 -328 -605 -1,654 -2,495 -799 -36.15%
  YoY % 95.82% -293.90% 45.79% 63.42% 33.71% -212.27% -
  Horiz. % 6.76% 161.70% 41.05% 75.72% 207.01% 312.27% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 136,523 38,768 2,951 2,125 3,215 5,432 3,079 88.03%
  YoY % 252.15% 1,213.72% 38.87% -33.90% -40.81% 76.42% -
  Horiz. % 4,434.00% 1,259.11% 95.84% 69.02% 104.42% 176.42% 100.00%
Net Worth 70,290 40,651 10,824 11,963 15,269 17,768 23,437 20.07%
  YoY % 72.91% 275.57% -9.53% -21.65% -14.06% -24.19% -
  Horiz. % 299.91% 173.45% 46.18% 51.05% 65.15% 75.81% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 70,290 40,651 10,824 11,963 15,269 17,768 23,437 20.07%
  YoY % 72.91% 275.57% -9.53% -21.65% -14.06% -24.19% -
  Horiz. % 299.91% 173.45% 46.18% 51.05% 65.15% 75.81% 100.00%
NOSH 710,000 461,428 131,200 131,904 132,320 132,010 133,166 32.14%
  YoY % 53.87% 251.70% -0.53% -0.31% 0.23% -0.87% -
  Horiz. % 533.17% 346.50% 98.52% 99.05% 99.36% 99.13% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -0.12 % -3.45 % -12.50 % -39.80 % -105.96 % -84.95 % -35.04 % -61.14%
  YoY % 96.52% 72.40% 68.59% 62.44% -24.73% -142.44% -
  Horiz. % 0.34% 9.85% 35.67% 113.58% 302.40% 242.44% 100.00%
ROE -0.08 % -3.18 % -3.03 % -5.06 % -10.83 % -14.04 % -3.41 % -46.47%
  YoY % 97.48% -4.95% 40.12% 53.28% 22.86% -311.73% -
  Horiz. % 2.35% 93.26% 88.86% 148.39% 317.60% 411.73% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.21 8.12 2.00 1.15 1.18 2.22 1.71 49.60%
  YoY % 136.58% 306.00% 73.91% -2.54% -46.85% 29.82% -
  Horiz. % 1,123.39% 474.85% 116.96% 67.25% 69.01% 129.82% 100.00%
EPS -0.01 -0.28 -0.25 -0.46 -1.25 -1.89 -0.60 -49.43%
  YoY % 96.43% -12.00% 45.65% 63.20% 33.86% -215.00% -
  Horiz. % 1.67% 46.67% 41.67% 76.67% 208.33% 315.00% 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 0.0990 0.0881 0.0825 0.0907 0.1154 0.1346 0.1760 -9.14%
  YoY % 12.37% 6.79% -9.04% -21.40% -14.26% -23.52% -
  Horiz. % 56.25% 50.06% 46.88% 51.53% 65.57% 76.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.00 5.22 0.37 0.21 0.22 0.41 0.32 97.39%
  YoY % 263.98% 1,310.81% 76.19% -4.55% -46.34% 28.13% -
  Horiz. % 5,937.50% 1,631.25% 115.62% 65.62% 68.75% 128.12% 100.00%
EPS -0.01 -0.18 -0.05 -0.08 -0.23 -0.35 -0.11 -32.92%
  YoY % 94.44% -260.00% 37.50% 65.22% 34.29% -218.18% -
  Horiz. % 9.09% 163.64% 45.45% 72.73% 209.09% 318.18% 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 0.0979 0.0566 0.0151 0.0167 0.0213 0.0248 0.0327 20.03%
  YoY % 72.97% 274.83% -9.58% -21.60% -14.11% -24.16% -
  Horiz. % 299.39% 173.09% 46.18% 51.07% 65.14% 75.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.0950 0.1000 0.1900 0.0600 0.0600 0.1400 0.1500 -
P/RPS 0.49 1.23 9.50 5.21 5.09 6.29 8.76 -38.13%
  YoY % -60.16% -87.05% 82.34% 2.36% -19.08% -28.20% -
  Horiz. % 5.59% 14.04% 108.45% 59.47% 58.11% 71.80% 100.00%
P/EPS -1,249.07 -35.71 -76.00 -13.08 -4.80 -7.41 -25.00 91.80%
  YoY % -3,397.82% 53.01% -481.04% -172.50% 35.22% 70.36% -
  Horiz. % 4,996.28% 142.84% 304.00% 52.32% 19.20% 29.64% 100.00%
EY -0.08 -2.80 -1.32 -7.64 -20.83 -13.50 -4.00 -47.87%
  YoY % 97.14% -112.12% 82.72% 63.32% -54.30% -237.50% -
  Horiz. % 2.00% 70.00% 33.00% 191.00% 520.75% 337.50% 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 1.14 2.30 0.66 0.52 1.04 0.85 2.05%
  YoY % -15.79% -50.43% 248.48% 26.92% -50.00% 22.35% -
  Horiz. % 112.94% 134.12% 270.59% 77.65% 61.18% 122.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/10/12 30/05/11 26/05/10 29/05/09 29/05/08 30/05/07 -
Price 0.1300 0.1000 0.1200 0.0500 0.0600 0.1200 0.1000 -
P/RPS 0.68 1.23 6.00 4.34 5.09 5.39 5.84 -30.10%
  YoY % -44.72% -79.50% 38.25% -14.73% -5.57% -7.71% -
  Horiz. % 11.64% 21.06% 102.74% 74.32% 87.16% 92.29% 100.00%
P/EPS -1,709.26 -35.71 -48.00 -10.90 -4.80 -6.35 -16.67 116.19%
  YoY % -4,686.50% 25.60% -340.37% -127.08% 24.41% 61.91% -
  Horiz. % 10,253.51% 214.22% 287.94% 65.39% 28.79% 38.09% 100.00%
EY -0.06 -2.80 -2.08 -9.17 -20.83 -15.75 -6.00 -53.55%
  YoY % 97.86% -34.62% 77.32% 55.98% -32.25% -162.50% -
  Horiz. % 1.00% 46.67% 34.67% 152.83% 347.17% 262.50% 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 1.31 1.14 1.45 0.55 0.52 0.89 0.57 14.86%
  YoY % 14.91% -21.38% 163.64% 5.77% -41.57% 56.14% -
  Horiz. % 229.82% 200.00% 254.39% 96.49% 91.23% 156.14% 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.
 


 

228  286  495  1254 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers