[MMAG] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -28.16%
YoY- -401.79%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 374,332 616,701 644,934 639,038 602,328 553,585 556,292 -23.26%
PBT -9,772 3,074 885 -13,438 -9,016 6,879 9,222 -
Tax 0 -1,389 -56 -84 -1,592 -1,163 -1,390 -
NP -9,772 1,685 829 -13,522 -10,608 5,716 7,832 -
-
NP to SH -9,764 1,712 865 -13,472 -10,512 5,900 7,940 -
-
Tax Rate - 45.19% 6.33% - - 16.91% 15.07% -
Total Cost 384,104 615,016 644,105 652,560 612,936 547,869 548,460 -21.18%
-
Net Worth 94,441 90,709 75,860 67,722 68,397 56,011 55,153 43.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,441 90,709 75,860 67,722 68,397 56,011 55,153 43.27%
NOSH 841,724 788,095 721,110 724,301 691,578 565,769 556,542 31.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.61% 0.27% 0.13% -2.12% -1.76% 1.03% 1.41% -
ROE -10.34% 1.89% 1.14% -19.89% -15.37% 10.53% 14.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.47 78.25 89.44 88.23 87.09 97.85 99.96 -41.80%
EPS -1.16 0.22 0.12 -1.86 -1.52 1.05 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1151 0.1052 0.0935 0.0989 0.099 0.0991 8.65%
Adjusted Per Share Value based on latest NOSH - 760,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.78 30.94 32.36 32.06 30.22 27.77 27.91 -23.26%
EPS -0.49 0.09 0.04 -0.68 -0.53 0.30 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0455 0.0381 0.034 0.0343 0.0281 0.0277 43.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.10 0.08 0.085 0.095 0.095 0.09 -
P/RPS 0.17 0.13 0.09 0.10 0.11 0.10 0.09 52.98%
P/EPS -6.47 46.03 66.67 -4.57 -6.25 9.11 6.31 -
EY -15.47 2.17 1.50 -21.88 -16.00 10.98 15.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.76 0.91 0.96 0.96 0.91 -18.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 -
Price 0.08 0.08 0.105 0.08 0.085 0.13 0.10 -
P/RPS 0.18 0.10 0.12 0.09 0.10 0.13 0.10 48.13%
P/EPS -6.90 36.83 87.50 -4.30 -5.59 12.47 7.01 -
EY -14.50 2.72 1.14 -23.25 -17.88 8.02 14.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 1.00 0.86 0.86 1.31 1.01 -20.99%

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