[MMAG] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 77.87%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 639,038 602,328 553,585 556,292 547,140 519,388 63,930 363.38%
PBT -13,438 -9,016 6,879 9,222 5,740 14,788 -3,131 163.86%
Tax -84 -1,592 -1,163 -1,390 -1,412 -1,920 -74 8.80%
NP -13,522 -10,608 5,716 7,832 4,328 12,868 -3,205 160.87%
-
NP to SH -13,472 -10,512 5,900 7,940 4,464 12,868 -3,205 160.22%
-
Tax Rate - - 16.91% 15.07% 24.60% 12.98% - -
Total Cost 652,560 612,936 547,869 548,460 542,812 506,520 67,135 354.82%
-
Net Worth 67,722 68,397 56,011 55,153 50,464 51,253 29,109 75.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,722 68,397 56,011 55,153 50,464 51,253 29,109 75.48%
NOSH 724,301 691,578 565,769 556,542 544,390 545,254 330,412 68.66%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.12% -1.76% 1.03% 1.41% 0.79% 2.48% -5.01% -
ROE -19.89% -15.37% 10.53% 14.40% 8.85% 25.11% -11.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.23 87.09 97.85 99.96 100.51 95.26 19.35 174.71%
EPS -1.86 -1.52 1.05 1.43 0.82 2.36 -0.97 54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0989 0.099 0.0991 0.0927 0.094 0.0881 4.04%
Adjusted Per Share Value based on latest NOSH - 581,718
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.67 26.08 23.97 24.09 23.69 22.49 2.77 363.17%
EPS -0.58 -0.46 0.26 0.34 0.19 0.56 -0.14 157.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0296 0.0243 0.0239 0.0218 0.0222 0.0126 75.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.095 0.095 0.09 0.09 0.12 0.10 -
P/RPS 0.10 0.11 0.10 0.09 0.09 0.13 0.52 -66.64%
P/EPS -4.57 -6.25 9.11 6.31 10.98 5.08 -10.31 -41.83%
EY -21.88 -16.00 10.98 15.85 9.11 19.67 -9.70 71.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.96 0.91 0.97 1.28 1.14 -13.93%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 -
Price 0.08 0.085 0.13 0.10 0.09 0.30 0.10 -
P/RPS 0.09 0.10 0.13 0.10 0.09 0.31 0.52 -68.90%
P/EPS -4.30 -5.59 12.47 7.01 10.98 12.71 -10.31 -44.14%
EY -23.25 -17.88 8.02 14.27 9.11 7.87 -9.70 79.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 1.31 1.01 0.97 3.19 1.14 -17.11%

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