[MMAG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -40.25%
YoY- -76.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 273,570 129,847 63,930 26,454 13,481 2,828 6,231 1135.99%
PBT 2,870 3,697 -3,131 -1,913 -1,364 -355 -1,411 -
Tax -706 -480 -74 0 0 0 0 -
NP 2,164 3,217 -3,205 -1,913 -1,364 -355 -1,411 -
-
NP to SH 2,232 3,217 -3,205 -1,913 -1,364 -355 -1,411 -
-
Tax Rate 24.60% 12.98% - - - - - -
Total Cost 271,406 126,630 67,135 28,367 14,845 3,183 7,642 973.45%
-
Net Worth 50,464 51,253 29,109 25,129 21,106 11,848 10,981 175.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 50,464 51,253 29,109 25,129 21,106 11,848 10,981 175.64%
NOSH 544,390 545,254 330,412 289,848 239,298 147,916 133,113 155.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.79% 2.48% -5.01% -7.23% -10.12% -12.55% -22.64% -
ROE 4.42% 6.28% -11.01% -7.61% -6.46% -3.00% -12.85% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.25 23.81 19.35 9.13 5.63 1.91 4.68 384.59%
EPS 0.41 0.59 -0.97 -0.66 -0.57 -0.24 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.094 0.0881 0.0867 0.0882 0.0801 0.0825 8.05%
Adjusted Per Share Value based on latest NOSH - 392,142
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.72 6.51 3.21 1.33 0.68 0.14 0.31 1142.59%
EPS 0.11 0.16 -0.16 -0.10 -0.07 -0.02 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0257 0.0146 0.0126 0.0106 0.0059 0.0055 175.82%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.12 0.10 0.05 0.04 0.08 0.19 -
P/RPS 0.18 0.50 0.52 0.55 0.71 4.18 4.06 -87.40%
P/EPS 21.95 20.34 -10.31 -7.58 -7.02 -33.33 -17.92 -
EY 4.56 4.92 -9.70 -13.20 -14.25 -3.00 -5.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 1.14 0.58 0.45 1.00 2.30 -43.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 -
Price 0.09 0.30 0.10 0.09 0.05 0.04 0.12 -
P/RPS 0.18 1.26 0.52 0.99 0.89 2.09 2.56 -82.88%
P/EPS 21.95 50.85 -10.31 -13.64 -8.77 -16.67 -11.32 -
EY 4.56 1.97 -9.70 -7.33 -11.40 -6.00 -8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 3.19 1.14 1.04 0.57 0.50 1.45 -23.45%

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