[MMSV] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.07%
YoY- 261.14%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,428 32,934 20,012 26,675 27,126 23,670 12,432 130.04%
PBT 11,685 8,100 3,140 5,031 5,348 4,214 500 715.84%
Tax -42 -38 -36 -10 -2 12 12 -
NP 11,642 8,062 3,104 5,021 5,345 4,226 512 701.08%
-
NP to SH 11,642 8,062 3,104 5,021 5,345 4,226 512 701.08%
-
Tax Rate 0.36% 0.47% 1.15% 0.20% 0.04% -0.28% -2.40% -
Total Cost 31,785 24,872 16,908 21,654 21,781 19,444 11,920 92.17%
-
Net Worth 29,323 24,479 22,633 22,822 21,185 19,504 17,600 40.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,263 64 - - - - -
Div Payout % - 40.49% 2.08% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 29,323 24,479 22,633 22,822 21,185 19,504 17,600 40.49%
NOSH 162,910 163,198 161,666 163,019 162,967 162,538 160,000 1.20%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.81% 24.48% 15.51% 18.82% 19.71% 17.85% 4.12% -
ROE 39.70% 32.93% 13.71% 22.00% 25.23% 21.67% 2.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.66 20.18 12.38 16.36 16.65 14.56 7.77 127.31%
EPS 7.15 4.94 1.92 3.08 3.28 2.60 0.32 691.80%
DPS 0.00 2.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.15 0.14 0.14 0.13 0.12 0.11 38.82%
Adjusted Per Share Value based on latest NOSH - 163,225
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.93 15.88 9.65 12.86 13.08 11.41 5.99 130.09%
EPS 5.61 3.89 1.50 2.42 2.58 2.04 0.25 694.07%
DPS 0.00 1.57 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.1414 0.118 0.1091 0.11 0.1021 0.094 0.0848 40.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.275 0.265 0.205 0.145 0.105 0.09 -
P/RPS 2.08 1.36 2.14 1.25 0.87 0.72 1.16 47.54%
P/EPS 7.77 5.57 13.80 6.66 4.42 4.04 28.13 -57.55%
EY 12.88 17.96 7.25 15.02 22.62 24.76 3.56 135.48%
DY 0.00 7.27 0.15 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.83 1.89 1.46 1.12 0.88 0.82 141.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 20/05/14 24/02/14 27/11/13 22/08/13 23/05/13 -
Price 0.66 0.43 0.225 0.215 0.205 0.10 0.11 -
P/RPS 2.48 2.13 1.82 1.31 1.23 0.69 1.42 44.97%
P/EPS 9.24 8.70 11.72 6.98 6.25 3.85 34.38 -58.32%
EY 10.83 11.49 8.53 14.33 16.00 26.00 2.91 139.96%
DY 0.00 4.65 0.18 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.87 1.61 1.54 1.58 0.83 1.00 137.73%

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