Highlights

[MMAG] YoY TTM Result on 2009-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     -7.02%    YoY -     36.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 324,019 17,518 4,708 7,767 11,762 8,624 9,845 78.92%
  YoY % 1,749.63% 272.09% -39.38% -33.97% 36.39% -12.40% -
  Horiz. % 3,291.20% 177.94% 47.82% 78.89% 119.47% 87.60% 100.00%
PBT 1,103 -2,185 -2,853 -3,116 -4,843 -2,767 -2,939 -
  YoY % 150.48% 23.41% 8.44% 35.66% -75.03% 5.85% -
  Horiz. % -37.53% 74.35% 97.07% 106.02% 164.78% 94.15% 100.00%
Tax -780 7 110 6 -21 -36 -68 50.12%
  YoY % -11,242.86% -93.64% 1,733.33% 128.57% 41.67% 47.06% -
  Horiz. % 1,147.06% -10.29% -161.76% -8.82% 30.88% 52.94% 100.00%
NP 323 -2,178 -2,743 -3,110 -4,864 -2,803 -3,007 -
  YoY % 114.83% 20.60% 11.80% 36.06% -73.53% 6.78% -
  Horiz. % -10.74% 72.43% 91.22% 103.43% 161.76% 93.22% 100.00%
NP to SH 391 -2,178 -2,743 -3,110 -4,864 -2,803 -3,007 -
  YoY % 117.95% 20.60% 11.80% 36.06% -73.53% 6.78% -
  Horiz. % -13.00% 72.43% 91.22% 103.43% 161.76% 93.22% 100.00%
Tax Rate 70.72 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 323,696 19,696 7,451 10,877 16,626 11,427 12,852 71.13%
  YoY % 1,543.46% 164.34% -31.50% -34.58% 45.50% -11.09% -
  Horiz. % 2,518.64% 153.25% 57.98% 84.63% 129.37% 88.91% 100.00%
Net Worth 50,727 29,664 11,215 14,169 16,556 21,550 24,167 13.14%
  YoY % 71.00% 164.50% -20.85% -14.42% -23.17% -10.83% -
  Horiz. % 209.90% 122.75% 46.41% 58.63% 68.51% 89.17% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 50,727 29,664 11,215 14,169 16,556 21,550 24,167 13.14%
  YoY % 71.00% 164.50% -20.85% -14.42% -23.17% -10.83% -
  Horiz. % 209.90% 122.75% 46.41% 58.63% 68.51% 89.17% 100.00%
NOSH 547,222 336,333 130,714 133,043 131,612 131,406 130,000 27.04%
  YoY % 62.70% 157.30% -1.75% 1.09% 0.16% 1.08% -
  Horiz. % 420.94% 258.72% 100.55% 102.34% 101.24% 101.08% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.10 % -12.43 % -58.26 % -40.04 % -41.35 % -32.50 % -30.54 % -
  YoY % 100.80% 78.66% -45.50% 3.17% -27.23% -6.42% -
  Horiz. % -0.33% 40.70% 190.77% 131.11% 135.40% 106.42% 100.00%
ROE 0.77 % -7.34 % -24.46 % -21.95 % -29.38 % -13.01 % -12.44 % -
  YoY % 110.49% 69.99% -11.44% 25.29% -125.83% -4.58% -
  Horiz. % -6.19% 59.00% 196.62% 176.45% 236.17% 104.58% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.21 5.21 3.60 5.84 8.94 6.56 7.57 40.85%
  YoY % 1,036.47% 44.72% -38.36% -34.68% 36.28% -13.34% -
  Horiz. % 782.17% 68.82% 47.56% 77.15% 118.10% 86.66% 100.00%
EPS 0.07 -0.65 -2.10 -2.34 -3.70 -2.13 -2.31 -
  YoY % 110.77% 69.05% 10.26% 36.76% -73.71% 7.79% -
  Horiz. % -3.03% 28.14% 90.91% 101.30% 160.17% 92.21% 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 0.0927 0.0882 0.0858 0.1065 0.1258 0.1640 0.1859 -10.94%
  YoY % 5.10% 2.80% -19.44% -15.34% -23.29% -11.78% -
  Horiz. % 49.87% 47.44% 46.15% 57.29% 67.67% 88.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.13 2.44 0.66 1.08 1.64 1.20 1.37 78.95%
  YoY % 1,749.59% 269.70% -38.89% -34.15% 36.67% -12.41% -
  Horiz. % 3,294.16% 178.10% 48.18% 78.83% 119.71% 87.59% 100.00%
EPS 0.05 -0.30 -0.38 -0.43 -0.68 -0.39 -0.42 -
  YoY % 116.67% 21.05% 11.63% 36.76% -74.36% 7.14% -
  Horiz. % -11.90% 71.43% 90.48% 102.38% 161.90% 92.86% 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 0.0706 0.0413 0.0156 0.0197 0.0231 0.0300 0.0337 13.10%
  YoY % 70.94% 164.74% -20.81% -14.72% -23.00% -10.98% -
  Horiz. % 209.50% 122.55% 46.29% 58.46% 68.55% 89.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0900 0.0400 0.0500 0.0600 0.1400 0.1500 0.1400 -
P/RPS 0.15 0.77 1.39 1.03 1.57 2.29 1.85 -34.19%
  YoY % -80.52% -44.60% 34.95% -34.39% -31.44% 23.78% -
  Horiz. % 8.11% 41.62% 75.14% 55.68% 84.86% 123.78% 100.00%
P/EPS 125.96 -6.18 -2.38 -2.57 -3.79 -7.03 -6.05 -
  YoY % 2,138.19% -159.66% 7.39% 32.19% 46.09% -16.20% -
  Horiz. % -2,081.98% 102.15% 39.34% 42.48% 62.64% 116.20% 100.00%
EY 0.79 -16.19 -41.97 -38.96 -26.40 -14.22 -16.52 -
  YoY % 104.88% 61.42% -7.73% -47.58% -85.65% 13.92% -
  Horiz. % -4.78% 98.00% 254.06% 235.84% 159.81% 86.08% 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 0.97 0.45 0.58 0.56 1.11 0.91 0.75 4.38%
  YoY % 115.56% -22.41% 3.57% -49.55% 21.98% 21.33% -
  Horiz. % 129.33% 60.00% 77.33% 74.67% 148.00% 121.33% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 08/11/11 08/12/10 25/11/09 26/11/08 23/11/07 29/11/06 -
Price 0.0900 0.0500 0.1200 0.0500 0.0900 0.1200 0.1400 -
P/RPS 0.15 0.96 3.33 0.86 1.01 1.83 1.85 -34.19%
  YoY % -84.37% -71.17% 287.21% -14.85% -44.81% -1.08% -
  Horiz. % 8.11% 51.89% 180.00% 46.49% 54.59% 98.92% 100.00%
P/EPS 125.96 -7.72 -5.72 -2.14 -2.44 -5.63 -6.05 -
  YoY % 1,731.61% -34.97% -167.29% 12.30% 56.66% 6.94% -
  Horiz. % -2,081.98% 127.60% 94.55% 35.37% 40.33% 93.06% 100.00%
EY 0.79 -12.95 -17.49 -46.75 -41.06 -17.78 -16.52 -
  YoY % 106.10% 25.96% 62.59% -13.86% -130.93% -7.63% -
  Horiz. % -4.78% 78.39% 105.87% 282.99% 248.55% 107.63% 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 0.97 0.57 1.40 0.47 0.72 0.73 0.75 4.38%
  YoY % 70.18% -59.29% 197.87% -34.72% -1.37% -2.67% -
  Horiz. % 129.33% 76.00% 186.67% 62.67% 96.00% 97.33% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers