[MMAG] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 10.0%
YoY- -2.86%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,231 5,128 4,708 5,189 5,346 5,387 7,767 -13.67%
PBT -1,418 -1,798 -2,853 -3,099 -3,431 -4,380 -3,116 -40.86%
Tax 7 110 110 110 110 10 6 10.83%
NP -1,411 -1,688 -2,743 -2,989 -3,321 -4,370 -3,110 -40.98%
-
NP to SH -1,411 -1,688 -2,743 -2,989 -3,321 -4,370 -3,110 -40.98%
-
Tax Rate - - - - - - - -
Total Cost 7,642 6,816 7,451 8,178 8,667 9,757 10,877 -20.98%
-
Net Worth 10,824 10,783 11,215 120,255 11,963 12,606 14,169 -16.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 10,824 10,783 11,215 120,255 11,963 12,606 14,169 -16.44%
NOSH 131,200 131,351 130,714 135,882 131,904 132,844 133,043 -0.92%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -22.64% -32.92% -58.26% -57.60% -62.12% -81.12% -40.04% -
ROE -13.04% -15.65% -24.46% -2.49% -27.76% -34.66% -21.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.75 3.90 3.60 3.82 4.05 4.06 5.84 -12.87%
EPS -1.08 -1.29 -2.10 -2.20 -2.52 -3.29 -2.34 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0821 0.0858 0.885 0.0907 0.0949 0.1065 -15.66%
Adjusted Per Share Value based on latest NOSH - 135,882
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.31 0.26 0.24 0.26 0.27 0.27 0.39 -14.20%
EPS -0.07 -0.08 -0.14 -0.15 -0.17 -0.22 -0.16 -42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0054 0.0056 0.0603 0.006 0.0063 0.0071 -16.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.19 0.12 0.05 0.05 0.06 0.06 0.06 -
P/RPS 4.00 3.07 1.39 1.31 1.48 1.48 1.03 147.27%
P/EPS -17.67 -9.34 -2.38 -2.27 -2.38 -1.82 -2.57 262.00%
EY -5.66 -10.71 -41.97 -43.99 -41.96 -54.83 -38.96 -72.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 1.46 0.58 0.06 0.66 0.63 0.56 156.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 08/12/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.12 0.14 0.12 0.05 0.05 0.06 0.05 -
P/RPS 2.53 3.59 3.33 1.31 1.23 1.48 0.86 105.44%
P/EPS -11.16 -10.89 -5.72 -2.27 -1.99 -1.82 -2.14 201.02%
EY -8.96 -9.18 -17.49 -43.99 -50.35 -54.83 -46.75 -66.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.71 1.40 0.06 0.55 0.63 0.47 112.06%

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