[MMSV] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1550.78%
YoY- 152.45%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,003 26,675 20,345 11,835 3,108 16,257 13,574 -48.62%
PBT 785 5,031 4,011 2,107 125 -3,122 660 12.26%
Tax -9 -10 -2 6 3 6 8 -
NP 776 5,021 4,009 2,113 128 -3,116 668 10.51%
-
NP to SH 776 5,021 4,009 2,113 128 -3,116 668 10.51%
-
Tax Rate 1.15% 0.20% 0.05% -0.28% -2.40% - -1.21% -
Total Cost 4,227 21,654 16,336 9,722 2,980 19,373 12,906 -52.51%
-
Net Worth 22,633 22,822 21,185 19,504 17,600 17,945 21,180 4.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16 - - - - - - -
Div Payout % 2.08% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 22,633 22,822 21,185 19,504 17,600 17,945 21,180 4.52%
NOSH 161,666 163,019 162,967 162,538 160,000 163,141 162,926 -0.51%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.51% 18.82% 19.71% 17.85% 4.12% -19.17% 4.92% -
ROE 3.43% 22.00% 18.92% 10.83% 0.73% -17.36% 3.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.09 16.36 12.48 7.28 1.94 9.96 8.33 -48.40%
EPS 0.48 3.08 2.46 1.30 0.08 -1.91 0.41 11.09%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.11 0.11 0.13 5.06%
Adjusted Per Share Value based on latest NOSH - 162,704
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.41 12.86 9.81 5.71 1.50 7.84 6.54 -48.63%
EPS 0.37 2.42 1.93 1.02 0.06 -1.50 0.32 10.17%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.11 0.1021 0.094 0.0848 0.0865 0.1021 4.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.205 0.145 0.105 0.09 0.09 0.10 -
P/RPS 8.56 1.25 1.16 1.44 4.63 0.90 1.20 271.00%
P/EPS 55.21 6.66 5.89 8.08 112.50 -4.71 24.39 72.48%
EY 1.81 15.02 16.97 12.38 0.89 -21.22 4.10 -42.05%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.46 1.12 0.88 0.82 0.82 0.77 82.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 27/11/12 -
Price 0.225 0.215 0.205 0.10 0.11 0.11 0.09 -
P/RPS 7.27 1.31 1.64 1.37 5.66 1.10 1.08 256.92%
P/EPS 46.88 6.98 8.33 7.69 137.50 -5.76 21.95 65.92%
EY 2.13 14.33 12.00 13.00 0.73 -17.36 4.56 -39.82%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.54 1.58 0.83 1.00 1.00 0.69 76.01%

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