[MMAG] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -92.72%
YoY- -97.36%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 10,750 9,920 10,987 11,925 13,410 12,408 15,855 -22.80%
PBT -836 -1,324 -2,053 106 1,054 888 2,415 -
Tax -132 -196 -5 -40 -138 -124 -183 -19.55%
NP -968 -1,520 -2,058 66 916 764 2,232 -
-
NP to SH -968 -1,520 -2,058 66 916 764 2,232 -
-
Tax Rate - - - 37.74% 13.09% 13.96% 7.58% -
Total Cost 11,718 11,440 13,045 11,858 12,494 11,644 13,623 -9.54%
-
Net Worth 24,317 24,464 25,093 25,687 18,058 20,136 27,106 -6.97%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,317 24,464 25,093 25,687 18,058 20,136 27,106 -6.97%
NOSH 130,810 131,034 132,418 124,998 130,857 136,428 132,163 -0.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.00% -15.32% -18.73% 0.56% 6.83% 6.16% 14.08% -
ROE -3.98% -6.21% -8.20% 0.26% 5.07% 3.79% 8.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.22 7.57 8.30 9.54 10.25 9.09 12.00 -22.27%
EPS -0.74 -1.16 -1.55 0.05 0.70 0.56 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1867 0.1895 0.2055 0.138 0.1476 0.2051 -6.33%
Adjusted Per Share Value based on latest NOSH - 131,764
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.47 0.43 0.48 0.52 0.58 0.54 0.69 -22.56%
EPS -0.04 -0.07 -0.09 0.00 0.04 0.03 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0106 0.0109 0.0111 0.0078 0.0087 0.0117 -6.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.14 0.16 0.13 0.17 0.17 0.26 -
P/RPS 1.70 1.85 1.93 1.36 1.66 1.87 2.17 -15.00%
P/EPS -18.92 -12.07 -10.29 243.75 24.29 30.36 15.40 -
EY -5.29 -8.29 -9.71 0.41 4.12 3.29 6.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.84 0.63 1.23 1.15 1.27 -29.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 0.14 0.13 0.14 0.14 0.14 0.14 0.15 -
P/RPS 1.70 1.72 1.69 1.47 1.37 1.54 1.25 22.72%
P/EPS -18.92 -11.21 -9.01 262.50 20.00 25.00 8.88 -
EY -5.29 -8.92 -11.10 0.38 5.00 4.00 11.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.74 0.68 1.01 0.95 0.73 1.81%

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