[MMAG] QoQ Quarter Result on 31-Mar-2015 [#4]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -4525.78%
YoY- -1165.85%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 68,238 56,850 49,008 118,435 99,300 95,708 93,583 -18.94%
PBT -4,247 -4,281 -2,841 -11,690 224 -11,213 -2,443 44.43%
Tax 0 0 0 377 29 0 0 -
NP -4,247 -4,281 -2,841 -11,313 253 -11,213 -2,443 44.43%
-
NP to SH -4,286 -4,247 -2,808 -11,330 256 -11,192 -2,441 45.39%
-
Tax Rate - - - - -12.95% - - -
Total Cost 72,485 61,131 51,849 129,748 99,047 106,921 96,026 -17.05%
-
Net Worth 75,243 78,805 85,208 86,545 87,381 91,595 94,441 -14.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 75,243 78,805 85,208 86,545 87,381 91,595 94,441 -14.02%
NOSH 952,444 943,777 968,275 952,100 853,333 895,360 841,724 8.56%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.22% -7.53% -5.80% -9.55% 0.25% -11.72% -2.61% -
ROE -5.70% -5.39% -3.30% -13.09% 0.29% -12.22% -2.58% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.16 6.02 5.06 12.44 11.64 10.69 11.12 -25.37%
EPS -0.45 -0.45 -0.29 -1.19 0.03 -1.25 -0.29 33.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0835 0.088 0.0909 0.1024 0.1023 0.1122 -20.80%
Adjusted Per Share Value based on latest NOSH - 952,100
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.02 3.35 2.89 6.98 5.86 5.64 5.52 -19.00%
EPS -0.25 -0.25 -0.17 -0.67 0.02 -0.66 -0.14 47.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.0465 0.0502 0.051 0.0515 0.054 0.0557 -13.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.06 0.07 0.085 0.055 0.075 0.075 -
P/RPS 0.84 1.00 1.38 0.68 0.47 0.70 0.67 16.22%
P/EPS -13.33 -13.33 -24.14 -7.14 183.33 -6.00 -25.86 -35.63%
EY -7.50 -7.50 -4.14 -14.00 0.55 -16.67 -3.87 55.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.80 0.94 0.54 0.73 0.67 8.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 -
Price 0.06 0.07 0.065 0.07 0.06 0.07 0.08 -
P/RPS 0.84 1.16 1.28 0.56 0.52 0.65 0.72 10.79%
P/EPS -13.33 -15.56 -22.41 -5.88 200.00 -5.60 -27.59 -38.34%
EY -7.50 -6.43 -4.46 -17.00 0.50 -17.86 -3.63 62.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.74 0.77 0.59 0.68 0.71 4.62%

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