[MMAG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 109.63%
YoY- -89.1%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 189,291 93,583 616,701 483,701 319,519 150,582 553,585 -51.06%
PBT -13,656 -2,443 3,074 664 -6,719 -2,254 6,879 -
Tax 0 0 -1,389 -42 -42 -398 -1,163 -
NP -13,656 -2,443 1,685 622 -6,761 -2,652 5,716 -
-
NP to SH -13,633 -2,441 1,712 649 -6,736 -2,628 5,900 -
-
Tax Rate - - 45.19% 6.33% - - 16.91% -
Total Cost 202,947 96,026 615,016 483,079 326,280 153,234 547,869 -48.39%
-
Net Worth 89,401 94,441 90,709 75,860 67,722 68,397 56,011 36.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 89,401 94,441 90,709 75,860 67,722 68,397 56,011 36.53%
NOSH 873,910 841,724 788,095 721,111 724,301 691,578 565,769 33.58%
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 -7.21% -2.61% 0.27% 0.13% -2.12% -1.76% 1.03% -
ROE -15.25% -2.58% 1.89% 0.86% -9.95% -3.84% 10.53% -
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 21.66 11.12 78.25 67.08 44.11 21.77 97.85 -63.37%
EPS -1.56 -0.29 0.22 0.09 -0.93 -0.38 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1122 0.1151 0.1052 0.0935 0.0989 0.099 2.20%
Adjusted Per Share Value based on latest NOSH - 811,538
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.20 4.05 26.70 20.94 13.83 6.52 23.97 -51.05%
EPS -0.59 -0.11 0.07 0.03 -0.29 -0.11 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0409 0.0393 0.0328 0.0293 0.0296 0.0243 36.33%
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 0.075 0.075 0.10 0.08 0.085 0.095 0.095 -
P/RPS 0.35 0.67 0.13 0.12 0.19 0.44 0.10 130.34%
P/EPS -4.81 -25.86 46.03 88.89 -9.14 -25.00 9.11 -
EY -20.80 -3.87 2.17 1.13 -10.94 -4.00 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.87 0.76 0.91 0.96 0.96 -16.67%
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 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.07 0.08 0.08 0.105 0.08 0.085 0.13 -
P/RPS 0.32 0.72 0.10 0.16 0.18 0.39 0.13 82.20%
P/EPS -4.49 -27.59 36.83 116.67 -8.60 -22.37 12.47 -
EY -22.29 -3.63 2.72 0.86 -11.63 -4.47 8.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.70 1.00 0.86 0.86 1.31 -35.38%

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