[MMAG] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.9%
YoY- -56.0%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,920 10,987 11,925 13,410 12,408 15,855 16,225 -28.02%
PBT -1,324 -2,053 106 1,054 888 2,415 2,610 -
Tax -196 -5 -40 -138 -124 -183 -88 70.79%
NP -1,520 -2,058 66 916 764 2,232 2,522 -
-
NP to SH -1,520 -2,058 66 916 764 2,232 2,522 -
-
Tax Rate - - 37.74% 13.09% 13.96% 7.58% 3.37% -
Total Cost 11,440 13,045 11,858 12,494 11,644 13,623 13,702 -11.36%
-
Net Worth 24,464 25,093 25,687 18,058 20,136 27,106 20,811 11.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 24,464 25,093 25,687 18,058 20,136 27,106 20,811 11.41%
NOSH 131,034 132,418 124,998 130,857 136,428 132,163 132,307 -0.64%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -15.32% -18.73% 0.56% 6.83% 6.16% 14.08% 15.55% -
ROE -6.21% -8.20% 0.26% 5.07% 3.79% 8.23% 12.12% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.57 8.30 9.54 10.25 9.09 12.00 12.26 -27.55%
EPS -1.16 -1.55 0.05 0.70 0.56 1.69 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.1895 0.2055 0.138 0.1476 0.2051 0.1573 12.13%
Adjusted Per Share Value based on latest NOSH - 133,499
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.50 0.55 0.60 0.67 0.62 0.79 0.81 -27.56%
EPS -0.08 -0.10 0.00 0.05 0.04 0.11 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0122 0.0126 0.0128 0.009 0.0101 0.0136 0.0104 11.26%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.16 0.13 0.17 0.17 0.26 0.39 -
P/RPS 1.85 1.93 1.36 1.66 1.87 2.17 3.18 -30.38%
P/EPS -12.07 -10.29 243.75 24.29 30.36 15.40 20.45 -
EY -8.29 -9.71 0.41 4.12 3.29 6.50 4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.63 1.23 1.15 1.27 2.48 -55.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 -
Price 0.13 0.14 0.14 0.14 0.14 0.15 0.32 -
P/RPS 1.72 1.69 1.47 1.37 1.54 1.25 2.61 -24.32%
P/EPS -11.21 -9.01 262.50 20.00 25.00 8.88 16.78 -
EY -8.92 -11.10 0.38 5.00 4.00 11.26 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.68 1.01 0.95 0.73 2.03 -50.92%

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