[MMAG] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -0.52%
YoY- 45.14%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 5,346 5,387 7,767 9,865 11,549 12,925 11,762 -40.91%
PBT -3,431 -4,380 -3,116 -2,907 -2,887 -3,712 -4,843 -20.54%
Tax 110 10 6 1 -4 -20 -21 -
NP -3,321 -4,370 -3,110 -2,906 -2,891 -3,732 -4,864 -22.47%
-
NP to SH -3,321 -4,370 -3,110 -2,906 -2,891 -3,732 -4,864 -22.47%
-
Tax Rate - - - - - - - -
Total Cost 8,667 9,757 10,877 12,771 14,440 16,657 16,626 -35.25%
-
Net Worth 11,963 12,606 14,169 14,546 15,269 16,552 16,556 -19.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 11,963 12,606 14,169 14,546 15,269 16,552 16,556 -19.49%
NOSH 131,904 132,844 133,043 130,930 132,320 133,809 131,612 0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -62.12% -81.12% -40.04% -29.46% -25.03% -28.87% -41.35% -
ROE -27.76% -34.66% -21.95% -19.98% -18.93% -22.55% -29.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.05 4.06 5.84 7.53 8.73 9.66 8.94 -41.04%
EPS -2.52 -3.29 -2.34 -2.22 -2.18 -2.79 -3.70 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0949 0.1065 0.1111 0.1154 0.1237 0.1258 -19.61%
Adjusted Per Share Value based on latest NOSH - 130,930
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.23 0.23 0.34 0.43 0.50 0.56 0.51 -41.22%
EPS -0.14 -0.19 -0.13 -0.13 -0.13 -0.16 -0.21 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0055 0.0061 0.0063 0.0066 0.0072 0.0072 -19.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.06 0.06 0.06 0.06 0.06 0.11 0.14 -
P/RPS 1.48 1.48 1.03 0.80 0.69 1.14 1.57 -3.86%
P/EPS -2.38 -1.82 -2.57 -2.70 -2.75 -3.94 -3.79 -26.68%
EY -41.96 -54.83 -38.96 -36.99 -36.41 -25.35 -26.40 36.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.56 0.54 0.52 0.89 1.11 -29.31%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 26/11/08 -
Price 0.05 0.06 0.05 0.05 0.06 0.09 0.09 -
P/RPS 1.23 1.48 0.86 0.66 0.69 0.93 1.01 14.05%
P/EPS -1.99 -1.82 -2.14 -2.25 -2.75 -3.23 -2.44 -12.71%
EY -50.35 -54.83 -46.75 -44.39 -36.41 -30.99 -41.06 14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.47 0.45 0.52 0.73 0.72 -16.44%

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