Highlights

[MMAG] YoY Quarter Result on 2011-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     32.51%    YoY -     45.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 133,000 136,366 37,476 2,623 1,520 1,561 2,937 88.74%
  YoY % -2.47% 263.88% 1,328.75% 72.57% -2.63% -46.85% -
  Horiz. % 4,528.43% 4,643.04% 1,276.00% 89.31% 51.75% 53.15% 100.00%
PBT 2,410 -37 -1,218 -335 -715 -1,664 -2,489 -
  YoY % 6,613.51% 96.96% -263.58% 53.15% 57.03% 33.15% -
  Horiz. % -96.83% 1.49% 48.94% 13.46% 28.73% 66.85% 100.00%
Tax -1,347 -120 -74 7 110 10 -6 146.43%
  YoY % -1,022.50% -62.16% -1,157.14% -93.64% 1,000.00% 266.67% -
  Horiz. % 22,450.00% 2,000.00% 1,233.33% -116.67% -1,833.33% -166.67% 100.00%
NP 1,063 -157 -1,292 -328 -605 -1,654 -2,495 -
  YoY % 777.07% 87.85% -293.90% 45.79% 63.42% 33.71% -
  Horiz. % -42.61% 6.29% 51.78% 13.15% 24.25% 66.29% 100.00%
NP to SH 1,063 -54 -1,292 -328 -605 -1,654 -2,495 -
  YoY % 2,068.52% 95.82% -293.90% 45.79% 63.42% 33.71% -
  Horiz. % -42.61% 2.16% 51.78% 13.15% 24.25% 66.29% 100.00%
Tax Rate 55.89 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 131,937 136,523 38,768 2,951 2,125 3,215 5,432 70.14%
  YoY % -3.36% 252.15% 1,213.72% 38.87% -33.90% -40.81% -
  Horiz. % 2,428.88% 2,513.31% 713.70% 54.33% 39.12% 59.19% 100.00%
Net Worth 96,408 70,290 40,651 10,824 11,963 15,269 17,768 32.54%
  YoY % 37.16% 72.91% 275.57% -9.53% -21.65% -14.06% -
  Horiz. % 542.58% 395.58% 228.78% 60.92% 67.33% 85.94% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 96,408 70,290 40,651 10,824 11,963 15,269 17,768 32.54%
  YoY % 37.16% 72.91% 275.57% -9.53% -21.65% -14.06% -
  Horiz. % 542.58% 395.58% 228.78% 60.92% 67.33% 85.94% 100.00%
NOSH 838,333 710,000 461,428 131,200 131,904 132,320 132,010 36.06%
  YoY % 18.08% 53.87% 251.70% -0.53% -0.31% 0.23% -
  Horiz. % 635.05% 537.84% 349.54% 99.39% 99.92% 100.23% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.80 % -0.12 % -3.45 % -12.50 % -39.80 % -105.96 % -84.95 % -
  YoY % 766.67% 96.52% 72.40% 68.59% 62.44% -24.73% -
  Horiz. % -0.94% 0.14% 4.06% 14.71% 46.85% 124.73% 100.00%
ROE 1.10 % -0.08 % -3.18 % -3.03 % -5.06 % -10.83 % -14.04 % -
  YoY % 1,475.00% 97.48% -4.95% 40.12% 53.28% 22.86% -
  Horiz. % -7.83% 0.57% 22.65% 21.58% 36.04% 77.14% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.86 19.21 8.12 2.00 1.15 1.18 2.22 38.76%
  YoY % -17.44% 136.58% 306.00% 73.91% -2.54% -46.85% -
  Horiz. % 714.41% 865.32% 365.77% 90.09% 51.80% 53.15% 100.00%
EPS 0.12 -0.01 -0.28 -0.25 -0.46 -1.25 -1.89 -
  YoY % 1,300.00% 96.43% -12.00% 45.65% 63.20% 33.86% -
  Horiz. % -6.35% 0.53% 14.81% 13.23% 24.34% 66.14% 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 0.1150 0.0990 0.0881 0.0825 0.0907 0.1154 0.1346 -2.59%
  YoY % 16.16% 12.37% 6.79% -9.04% -21.40% -14.26% -
  Horiz. % 85.44% 73.55% 65.45% 61.29% 67.38% 85.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.53 19.00 5.22 0.37 0.21 0.22 0.41 88.68%
  YoY % -2.47% 263.98% 1,310.81% 76.19% -4.55% -46.34% -
  Horiz. % 4,519.51% 4,634.15% 1,273.17% 90.24% 51.22% 53.66% 100.00%
EPS 0.15 -0.01 -0.18 -0.05 -0.08 -0.23 -0.35 -
  YoY % 1,600.00% 94.44% -260.00% 37.50% 65.22% 34.29% -
  Horiz. % -42.86% 2.86% 51.43% 14.29% 22.86% 65.71% 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 0.1343 0.0979 0.0566 0.0151 0.0167 0.0213 0.0248 32.50%
  YoY % 37.18% 72.97% 274.83% -9.58% -21.60% -14.11% -
  Horiz. % 541.53% 394.76% 228.23% 60.89% 67.34% 85.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.1000 0.0950 0.1000 0.1900 0.0600 0.0600 0.1400 -
P/RPS 0.63 0.49 1.23 9.50 5.21 5.09 6.29 -31.84%
  YoY % 28.57% -60.16% -87.05% 82.34% 2.36% -19.08% -
  Horiz. % 10.02% 7.79% 19.55% 151.03% 82.83% 80.92% 100.00%
P/EPS 78.86 -1,249.07 -35.71 -76.00 -13.08 -4.80 -7.41 -
  YoY % 106.31% -3,397.82% 53.01% -481.04% -172.50% 35.22% -
  Horiz. % -1,064.24% 16,856.54% 481.92% 1,025.64% 176.52% 64.78% 100.00%
EY 1.27 -0.08 -2.80 -1.32 -7.64 -20.83 -13.50 -
  YoY % 1,687.50% 97.14% -112.12% 82.72% 63.32% -54.30% -
  Horiz. % -9.41% 0.59% 20.74% 9.78% 56.59% 154.30% 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 0.87 0.96 1.14 2.30 0.66 0.52 1.04 -2.93%
  YoY % -9.37% -15.79% -50.43% 248.48% 26.92% -50.00% -
  Horiz. % 83.65% 92.31% 109.62% 221.15% 63.46% 50.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/10/12 30/05/11 26/05/10 29/05/09 29/05/08 -
Price 0.0800 0.1300 0.1000 0.1200 0.0500 0.0600 0.1200 -
P/RPS 0.50 0.68 1.23 6.00 4.34 5.09 5.39 -32.71%
  YoY % -26.47% -44.72% -79.50% 38.25% -14.73% -5.57% -
  Horiz. % 9.28% 12.62% 22.82% 111.32% 80.52% 94.43% 100.00%
P/EPS 63.09 -1,709.26 -35.71 -48.00 -10.90 -4.80 -6.35 -
  YoY % 103.69% -4,686.50% 25.60% -340.37% -127.08% 24.41% -
  Horiz. % -993.54% 26,917.48% 562.36% 755.91% 171.65% 75.59% 100.00%
EY 1.58 -0.06 -2.80 -2.08 -9.17 -20.83 -15.75 -
  YoY % 2,733.33% 97.86% -34.62% 77.32% 55.98% -32.25% -
  Horiz. % -10.03% 0.38% 17.78% 13.21% 58.22% 132.25% 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 0.70 1.31 1.14 1.45 0.55 0.52 0.89 -3.92%
  YoY % -46.56% 14.91% -21.38% 163.64% 5.77% -41.57% -
  Horiz. % 78.65% 147.19% 128.09% 162.92% 61.80% 58.43% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers