[MMCCORP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 19.08%
YoY- -75.77%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP'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 6,460,810 4,727,000 1,860,254 7,445,353 5,598,281 3,641,666 1,740,196 139.57%
PBT 537,790 345,941 86,031 250,669 340,030 171,535 129,381 158.29%
Tax -28,446 -15,637 -33,685 189,693 33,057 -8,809 -43,973 -25.18%
NP 509,344 330,304 52,346 440,362 373,087 162,726 85,408 228.50%
-
NP to SH 293,780 189,026 23,575 223,523 187,701 52,683 8,822 932.86%
-
Tax Rate 5.29% 4.52% 39.15% -75.67% -9.72% 5.14% 33.99% -
Total Cost 5,951,466 4,396,696 1,807,908 7,004,991 5,225,194 3,478,940 1,654,788 134.55%
-
Net Worth 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 3.17%
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 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 3.17%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 0.00%
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 7.88% 6.99% 2.81% 5.91% 6.66% 4.47% 4.91% -
ROE 4.02% 2.61% 0.33% 3.11% 2.60% 0.76% 0.13% -
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 212.17 155.23 61.09 244.50 183.85 119.59 57.15 139.56%
EPS 9.65 6.21 0.77 7.34 6.16 1.73 0.29 932.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.36 2.36 2.37 2.29 2.29 3.17%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 212.17 155.23 61.09 244.50 183.85 119.59 57.15 139.56%
EPS 9.65 6.21 0.77 7.34 6.16 1.73 0.29 932.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.36 2.36 2.37 2.29 2.29 3.17%
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 2.38 2.54 2.82 2.88 2.59 2.70 2.58 -
P/RPS 1.12 1.64 4.62 1.18 1.41 2.26 4.51 -60.45%
P/EPS 24.67 40.92 364.25 39.23 42.02 156.06 890.54 -90.82%
EY 4.05 2.44 0.27 2.55 2.38 0.64 0.11 1004.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.07 1.19 1.22 1.09 1.18 1.13 -8.43%
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 26/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 2.35 2.35 2.72 2.78 2.82 2.50 2.68 -
P/RPS 1.11 1.51 4.45 1.14 1.53 2.09 4.69 -61.70%
P/EPS 24.36 37.86 351.33 37.87 45.75 144.50 925.06 -91.12%
EY 4.11 2.64 0.28 2.64 2.19 0.69 0.11 1015.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 1.15 1.18 1.19 1.09 1.17 -11.13%

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