[MMAG] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -65.77%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,987 11,925 13,410 12,408 15,855 16,225 15,768 -21.42%
PBT -2,053 106 1,054 888 2,415 2,610 2,140 -
Tax -5 -40 -138 -124 -183 -88 -58 -80.51%
NP -2,058 66 916 764 2,232 2,522 2,082 -
-
NP to SH -2,058 66 916 764 2,232 2,522 2,082 -
-
Tax Rate - 37.74% 13.09% 13.96% 7.58% 3.37% 2.71% -
Total Cost 13,045 11,858 12,494 11,644 13,623 13,702 13,686 -3.15%
-
Net Worth 25,093 25,687 18,058 20,136 27,106 20,811 20,477 14.52%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,093 25,687 18,058 20,136 27,106 20,811 20,477 14.52%
NOSH 132,418 124,998 130,857 136,428 132,163 132,307 131,772 0.32%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -18.73% 0.56% 6.83% 6.16% 14.08% 15.55% 13.20% -
ROE -8.20% 0.26% 5.07% 3.79% 8.23% 12.12% 10.17% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.30 9.54 10.25 9.09 12.00 12.26 11.97 -21.67%
EPS -1.55 0.05 0.70 0.56 1.69 1.91 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.2055 0.138 0.1476 0.2051 0.1573 0.1554 14.15%
Adjusted Per Share Value based on latest NOSH - 136,428
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.55 0.60 0.67 0.62 0.79 0.81 0.79 -21.46%
EPS -0.10 0.00 0.05 0.04 0.11 0.13 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0126 0.0129 0.009 0.0101 0.0136 0.0104 0.0103 14.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.13 0.17 0.17 0.26 0.39 0.37 -
P/RPS 1.93 1.36 1.66 1.87 2.17 3.18 3.09 -26.95%
P/EPS -10.29 243.75 24.29 30.36 15.40 20.45 23.42 -
EY -9.71 0.41 4.12 3.29 6.50 4.89 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 1.23 1.15 1.27 2.48 2.38 -50.08%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 -
Price 0.14 0.14 0.14 0.14 0.15 0.32 0.41 -
P/RPS 1.69 1.47 1.37 1.54 1.25 2.61 3.43 -37.64%
P/EPS -9.01 262.50 20.00 25.00 8.88 16.78 25.95 -
EY -11.10 0.38 5.00 4.00 11.26 5.96 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 1.01 0.95 0.73 2.03 2.64 -57.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment