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 - 1,026,436
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.96 13.29 3.65 0.26 0.15 0.15 0.29 88.33%
  YoY % -2.48% 264.11% 1,303.85% 73.33% 0.00% -48.28% -
  Horiz. % 4,468.97% 4,582.76% 1,258.62% 89.66% 51.72% 51.72% 100.00%
EPS 0.10 -0.01 -0.13 -0.03 -0.06 -0.16 -0.24 -
  YoY % 1,100.00% 92.31% -333.33% 50.00% 62.50% 33.33% -
  Horiz. % -41.67% 4.17% 54.17% 12.50% 25.00% 66.67% 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 0.0939 0.0685 0.0396 0.0105 0.0117 0.0149 0.0173 32.55%
  YoY % 37.08% 72.98% 277.14% -10.26% -21.48% -13.87% -
  Horiz. % 542.77% 395.95% 228.90% 60.69% 67.63% 86.13% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS