[MMAG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -156.32%
YoY- -401.79%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 93,583 616,701 483,701 319,519 150,582 553,585 417,219 -63.18%
PBT -2,443 3,074 664 -6,719 -2,254 6,879 6,917 -
Tax 0 -1,389 -42 -42 -398 -1,163 -1,043 -
NP -2,443 1,685 622 -6,761 -2,652 5,716 5,874 -
-
NP to SH -2,441 1,712 649 -6,736 -2,628 5,900 5,955 -
-
Tax Rate - 45.19% 6.33% - - 16.91% 15.08% -
Total Cost 96,026 615,016 483,079 326,280 153,234 547,869 411,345 -62.18%
-
Net Worth 94,441 90,709 75,860 67,722 68,397 56,011 55,153 43.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,441 90,709 75,860 67,722 68,397 56,011 55,153 43.27%
NOSH 841,724 788,095 721,111 724,301 691,578 565,769 556,542 31.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.61% 0.27% 0.13% -2.12% -1.76% 1.03% 1.41% -
ROE -2.58% 1.89% 0.86% -9.95% -3.84% 10.53% 10.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.12 78.25 67.08 44.11 21.77 97.85 74.97 -72.07%
EPS -0.29 0.22 0.09 -0.93 -0.38 1.05 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1151 0.1052 0.0935 0.0989 0.099 0.0991 8.65%
Adjusted Per Share Value based on latest NOSH - 760,740
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.69 30.94 24.27 16.03 7.55 27.77 20.93 -63.20%
EPS -0.12 0.09 0.03 -0.34 -0.13 0.30 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0455 0.0381 0.034 0.0343 0.0281 0.0277 43.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.075 0.10 0.08 0.085 0.095 0.095 0.09 -
P/RPS 0.67 0.13 0.12 0.19 0.44 0.10 0.12 215.71%
P/EPS -25.86 46.03 88.89 -9.14 -25.00 9.11 8.41 -
EY -3.87 2.17 1.13 -10.94 -4.00 10.98 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.76 0.91 0.96 0.96 0.91 -18.50%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 -
Price 0.08 0.08 0.105 0.08 0.085 0.13 0.10 -
P/RPS 0.72 0.10 0.16 0.18 0.39 0.13 0.13 214.01%
P/EPS -27.59 36.83 116.67 -8.60 -22.37 12.47 9.35 -
EY -3.63 2.72 0.86 -11.63 -4.47 8.02 10.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 1.00 0.86 0.86 1.31 1.01 -20.99%

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