[MMAG] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 348.99%
YoY- 1006.2%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 136,366 143,649 143,723 129,847 37,476 12,973 10,653 446.36%
PBT -37 4,047 -827 3,697 -1,218 -549 -1,009 -88.94%
Tax -120 -337 -226 -480 -74 0 0 -
NP -157 3,710 -1,053 3,217 -1,292 -549 -1,009 -71.03%
-
NP to SH -54 3,723 -985 3,217 -1,292 -549 -1,009 -85.77%
-
Tax Rate - 8.33% - 12.98% - - - -
Total Cost 136,523 139,939 144,776 126,630 38,768 13,522 11,662 414.80%
-
Net Worth 70,290 57,648 50,727 51,253 40,651 33,998 29,664 77.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 70,290 57,648 50,727 51,253 40,651 33,998 29,664 77.64%
NOSH 710,000 581,718 547,222 545,254 461,428 392,142 336,333 64.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.12% 2.58% -0.73% 2.48% -3.45% -4.23% -9.47% -
ROE -0.08% 6.46% -1.94% 6.28% -3.18% -1.61% -3.40% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.21 24.69 26.26 23.81 8.12 3.31 3.17 232.02%
EPS -0.01 0.64 -0.18 0.59 -0.28 -0.14 -0.30 -89.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0991 0.0927 0.094 0.0881 0.0867 0.0882 7.99%
Adjusted Per Share Value based on latest NOSH - 545,254
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.82 7.19 7.19 6.50 1.88 0.65 0.53 448.27%
EPS 0.00 0.19 -0.05 0.16 -0.06 -0.03 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0288 0.0254 0.0256 0.0203 0.017 0.0148 78.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.095 0.09 0.09 0.12 0.10 0.05 0.04 -
P/RPS 0.49 0.36 0.34 0.50 1.23 1.51 1.26 -46.69%
P/EPS -1,249.07 14.06 -50.00 20.34 -35.71 -35.71 -13.33 1957.33%
EY -0.08 7.11 -2.00 4.92 -2.80 -2.80 -7.50 -95.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.97 1.28 1.14 0.58 0.45 65.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 -
Price 0.13 0.10 0.09 0.30 0.10 0.09 0.05 -
P/RPS 0.68 0.40 0.34 1.26 1.23 2.72 1.58 -42.96%
P/EPS -1,709.26 15.63 -50.00 50.85 -35.71 -64.29 -16.67 2084.53%
EY -0.06 6.40 -2.00 1.97 -2.80 -1.56 -6.00 -95.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.97 3.19 1.14 1.04 0.57 74.06%

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