[MMSV] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 630.43%
YoY- 225.37%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,257 13,574 9,651 3,817 18,723 14,489 10,530 33.40%
PBT -3,122 660 837 165 16 25 293 -
Tax 6 8 0 3 7 7 0 -
NP -3,116 668 837 168 23 32 293 -
-
NP to SH -3,116 668 837 168 23 32 293 -
-
Tax Rate - -1.21% 0.00% -1.82% -43.75% -28.00% 0.00% -
Total Cost 19,373 12,906 8,814 3,649 18,700 14,457 10,237 52.70%
-
Net Worth 17,945 21,180 22,976 21,449 23,399 21,999 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 17,945 21,180 22,976 21,449 23,399 21,999 0 -
NOSH 163,141 162,926 164,117 164,999 180,000 183,333 164,736 -0.64%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -19.17% 4.92% 8.67% 4.40% 0.12% 0.22% 2.78% -
ROE -17.36% 3.15% 3.64% 0.78% 0.10% 0.15% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.96 8.33 5.88 2.31 10.40 7.90 6.39 34.25%
EPS -1.91 0.41 0.51 0.10 0.01 0.02 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.14 0.13 0.13 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 164,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.84 6.54 4.65 1.84 9.03 6.98 5.08 33.37%
EPS -1.50 0.32 0.40 0.08 0.01 0.02 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.1021 0.1108 0.1034 0.1128 0.1061 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.10 0.11 0.11 0.12 0.14 0.225 -
P/RPS 0.90 1.20 1.87 4.76 1.15 1.77 3.52 -59.54%
P/EPS -4.71 24.39 21.57 108.04 939.13 802.08 126.50 -
EY -21.22 4.10 4.64 0.93 0.11 0.12 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.79 0.85 0.92 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 24/08/12 29/05/12 27/02/12 18/11/11 18/08/11 -
Price 0.11 0.09 0.10 0.11 0.11 0.22 0.235 -
P/RPS 1.10 1.08 1.70 4.76 1.06 2.78 3.68 -55.13%
P/EPS -5.76 21.95 19.61 108.04 860.87 1,260.42 132.13 -
EY -17.36 4.56 5.10 0.93 0.12 0.08 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.71 0.85 0.85 1.83 0.00 -

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