[MMAG] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 21.17%
YoY- -39.49%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 13,410 12,408 15,855 16,225 15,768 14,556 9,928 22.17%
PBT 1,054 888 2,415 2,610 2,140 2,184 4,422 -61.52%
Tax -138 -124 -183 -88 -58 -84 -169 -12.62%
NP 916 764 2,232 2,522 2,082 2,100 4,253 -64.03%
-
NP to SH 916 764 2,232 2,522 2,082 2,100 4,432 -65.00%
-
Tax Rate 13.09% 13.96% 7.58% 3.37% 2.71% 3.85% 3.82% -
Total Cost 12,494 11,644 13,623 13,702 13,686 12,456 5,675 69.15%
-
Net Worth 18,058 20,136 27,106 20,811 20,477 20,803 16,223 7.39%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,058 20,136 27,106 20,811 20,477 20,803 16,223 7.39%
NOSH 130,857 136,428 132,163 132,307 131,772 131,249 101,651 18.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.83% 6.16% 14.08% 15.55% 13.20% 14.43% 42.84% -
ROE 5.07% 3.79% 8.23% 12.12% 10.17% 10.09% 27.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.25 9.09 12.00 12.26 11.97 11.09 9.77 3.24%
EPS 0.70 0.56 1.69 1.91 1.58 1.60 4.36 -70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1476 0.2051 0.1573 0.1554 0.1585 0.1596 -9.23%
Adjusted Per Share Value based on latest NOSH - 132,968
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.67 0.62 0.79 0.81 0.79 0.73 0.50 21.52%
EPS 0.05 0.04 0.11 0.13 0.10 0.10 0.22 -62.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0101 0.0136 0.0104 0.0102 0.0104 0.0081 7.26%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.17 0.26 0.39 0.37 0.38 0.46 -
P/RPS 1.66 1.87 2.17 3.18 3.09 3.43 4.71 -50.07%
P/EPS 24.29 30.36 15.40 20.45 23.42 23.75 10.55 74.27%
EY 4.12 3.29 6.50 4.89 4.27 4.21 9.48 -42.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.27 2.48 2.38 2.40 2.88 -43.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 27/08/04 24/06/04 -
Price 0.14 0.14 0.15 0.32 0.41 0.38 0.36 -
P/RPS 1.37 1.54 1.25 2.61 3.43 3.43 3.69 -48.31%
P/EPS 20.00 25.00 8.88 16.78 25.95 23.75 8.26 80.21%
EY 5.00 4.00 11.26 5.96 3.85 4.21 12.11 -44.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.73 2.03 2.64 2.40 2.26 -41.51%

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