[MMAG] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 13.74%
YoY- 57.2%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 5,664 5,716 11,536 13,317 13,228 12,452 9,634 -29.79%
PBT -2,350 -2,252 -2,326 -1,630 -1,892 -2,172 -5,581 -43.79%
Tax 0 0 -6 -18 -20 -20 -14 -
NP -2,350 -2,252 -2,332 -1,649 -1,912 -2,192 -5,595 -43.88%
-
NP to SH -2,350 -2,252 -2,332 -1,649 -1,912 -2,192 -5,595 -43.88%
-
Tax Rate - - - - - - - -
Total Cost 8,014 7,968 13,868 14,966 15,140 14,644 15,229 -34.79%
-
Net Worth 14,060 14,546 15,244 16,453 16,703 17,228 17,597 -13.88%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 14,060 14,546 15,244 16,453 16,703 17,228 17,597 -13.88%
NOSH 132,022 130,930 132,102 133,010 132,777 133,658 132,309 -0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -41.49% -39.40% -20.21% -12.38% -14.45% -17.60% -58.08% -
ROE -16.71% -15.48% -15.30% -10.02% -11.45% -12.72% -31.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.29 4.37 8.73 10.01 9.96 9.32 7.28 -29.68%
EPS -1.78 -1.72 -1.76 -1.24 -1.44 -1.64 -4.23 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.1111 0.1154 0.1237 0.1258 0.1289 0.133 -13.75%
Adjusted Per Share Value based on latest NOSH - 133,809
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.25 0.25 0.50 0.58 0.57 0.54 0.42 -29.21%
EPS -0.10 -0.10 -0.10 -0.07 -0.08 -0.09 -0.24 -44.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0063 0.0066 0.0071 0.0072 0.0075 0.0076 -13.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.06 0.06 0.06 0.11 0.14 0.09 0.14 -
P/RPS 1.40 1.37 0.69 1.10 1.41 0.97 1.92 -18.97%
P/EPS -3.37 -3.49 -3.40 -8.87 -9.72 -5.49 -3.31 1.20%
EY -29.67 -28.67 -29.42 -11.27 -10.29 -18.22 -30.21 -1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.89 1.11 0.70 1.05 -34.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 29/05/09 27/02/09 26/11/08 29/08/08 29/05/08 -
Price 0.05 0.05 0.06 0.09 0.09 0.10 0.12 -
P/RPS 1.17 1.15 0.69 0.90 0.90 1.07 1.65 -20.46%
P/EPS -2.81 -2.91 -3.40 -7.26 -6.25 -6.10 -2.84 -0.70%
EY -35.60 -34.40 -29.42 -13.78 -16.00 -16.40 -35.24 0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.52 0.73 0.72 0.78 0.90 -35.12%

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