[MMAG] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 501.5%
YoY- 1006.2%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 553,585 556,292 547,140 519,388 63,930 35,272 26,962 648.43%
PBT 6,879 9,222 5,740 14,788 -3,131 -2,550 -2,728 -
Tax -1,163 -1,390 -1,412 -1,920 -74 0 0 -
NP 5,716 7,832 4,328 12,868 -3,205 -2,550 -2,728 -
-
NP to SH 5,900 7,940 4,464 12,868 -3,205 -2,550 -2,728 -
-
Tax Rate 16.91% 15.07% 24.60% 12.98% - - - -
Total Cost 547,869 548,460 542,812 506,520 67,135 37,822 29,690 597.06%
-
Net Worth 56,011 55,153 50,464 51,253 29,109 25,129 21,106 91.56%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 56,011 55,153 50,464 51,253 29,109 25,129 21,106 91.56%
NOSH 565,769 556,542 544,390 545,254 330,412 289,848 239,298 77.38%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.03% 1.41% 0.79% 2.48% -5.01% -7.23% -10.12% -
ROE 10.53% 14.40% 8.85% 25.11% -11.01% -10.15% -12.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 97.85 99.96 100.51 95.26 19.35 12.17 11.27 321.87%
EPS 1.05 1.43 0.82 2.36 -0.97 -0.88 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0991 0.0927 0.094 0.0881 0.0867 0.0882 7.99%
Adjusted Per Share Value based on latest NOSH - 545,254
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.70 27.84 27.38 25.99 3.20 1.76 1.35 648.11%
EPS 0.30 0.40 0.22 0.64 -0.16 -0.13 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0276 0.0253 0.0256 0.0146 0.0126 0.0106 90.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.095 0.09 0.09 0.12 0.10 0.05 0.04 -
P/RPS 0.10 0.09 0.09 0.13 0.52 0.41 0.36 -57.39%
P/EPS 9.11 6.31 10.98 5.08 -10.31 -5.68 -3.51 -
EY 10.98 15.85 9.11 19.67 -9.70 -17.60 -28.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.97 1.28 1.14 0.58 0.45 65.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 -
Price 0.13 0.10 0.09 0.30 0.10 0.09 0.05 -
P/RPS 0.13 0.10 0.09 0.31 0.52 0.74 0.44 -55.60%
P/EPS 12.47 7.01 10.98 12.71 -10.31 -10.23 -4.39 -
EY 8.02 14.27 9.11 7.87 -9.70 -9.78 -22.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.97 3.19 1.14 1.04 0.57 74.06%

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