[MMAG] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 97.84%
YoY- -70.98%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 384,788 378,582 374,332 616,701 644,934 639,038 602,328 -25.76%
PBT -17,909 -27,312 -9,772 3,074 885 -13,438 -9,016 57.82%
Tax 38 0 0 -1,389 -56 -84 -1,592 -
NP -17,870 -27,312 -9,772 1,685 829 -13,522 -10,608 41.44%
-
NP to SH -17,836 -27,266 -9,764 1,712 865 -13,472 -10,512 42.12%
-
Tax Rate - - - 45.19% 6.33% - - -
Total Cost 402,658 405,894 384,104 615,016 644,105 652,560 612,936 -24.37%
-
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.18%
NOSH 891,800 873,910 841,724 788,095 721,110 724,301 691,578 18.41%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.64% -7.21% -2.61% 0.27% 0.13% -2.12% -1.76% -
ROE -19.53% -30.50% -10.34% 1.89% 1.14% -19.89% -15.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.15 43.32 44.47 78.25 89.44 88.23 87.09 -37.30%
EPS -2.00 -3.12 -1.16 0.22 0.12 -1.86 -1.52 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1023 0.1122 0.1151 0.1052 0.0935 0.0989 2.33%
Adjusted Per Share Value based on latest NOSH - 838,333
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.30 18.99 18.78 30.94 32.36 32.06 30.22 -25.77%
EPS -0.89 -1.37 -0.49 0.09 0.04 -0.68 -0.53 41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0449 0.0474 0.0455 0.0381 0.034 0.0343 21.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.055 0.075 0.075 0.10 0.08 0.085 0.095 -
P/RPS 0.13 0.17 0.17 0.13 0.09 0.10 0.11 11.74%
P/EPS -2.75 -2.40 -6.47 46.03 66.67 -4.57 -6.25 -42.06%
EY -36.36 -41.60 -15.47 2.17 1.50 -21.88 -16.00 72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.06 0.07 0.08 0.08 0.105 0.08 0.085 -
P/RPS 0.14 0.16 0.18 0.10 0.12 0.09 0.10 25.06%
P/EPS -3.00 -2.24 -6.90 36.83 87.50 -4.30 -5.59 -33.88%
EY -33.33 -44.57 -14.50 2.72 1.14 -23.25 -17.88 51.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16%

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