[MMAG] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
02-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 10.92%
YoY- 3291.07%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 407,026 421,591 486,473 559,702 616,701 620,067 599,534 -22.77%
PBT -25,122 -11,022 -3,863 2,885 3,074 627 -2,709 341.99%
Tax 406 -1,318 -1,347 -991 -1,389 -162 -499 -
NP -24,716 -12,340 -5,210 1,894 1,685 465 -3,208 290.57%
-
NP to SH -24,707 -12,314 -5,185 1,899 1,712 595 -3,067 302.36%
-
Tax Rate - - - 34.35% 45.19% 25.84% - -
Total Cost 431,742 433,931 491,683 557,808 615,016 619,602 602,742 -19.96%
-
Net Worth 86,545 87,381 91,595 94,441 96,408 85,373 71,129 13.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 86,545 87,381 91,595 94,441 96,408 85,373 71,129 13.98%
NOSH 952,100 853,333 895,360 841,724 838,333 811,538 760,740 16.15%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.07% -2.93% -1.07% 0.34% 0.27% 0.07% -0.54% -
ROE -28.55% -14.09% -5.66% 2.01% 1.78% 0.70% -4.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.75 49.41 54.33 66.49 73.56 76.41 78.81 -33.51%
EPS -2.59 -1.44 -0.58 0.23 0.20 0.07 -0.40 247.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.1024 0.1023 0.1122 0.115 0.1052 0.0935 -1.86%
Adjusted Per Share Value based on latest NOSH - 841,724
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.42 21.15 24.41 28.08 30.94 31.11 30.08 -22.77%
EPS -1.24 -0.62 -0.26 0.10 0.09 0.03 -0.15 309.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0438 0.046 0.0474 0.0484 0.0428 0.0357 13.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.085 0.055 0.075 0.075 0.10 0.08 0.085 -
P/RPS 0.20 0.11 0.14 0.11 0.14 0.10 0.11 49.02%
P/EPS -3.28 -3.81 -12.95 33.24 48.97 109.11 -21.08 -71.10%
EY -30.53 -26.24 -7.72 3.01 2.04 0.92 -4.74 246.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.73 0.67 0.87 0.76 0.91 2.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 -
Price 0.07 0.06 0.07 0.08 0.08 0.105 0.08 -
P/RPS 0.16 0.12 0.13 0.12 0.11 0.14 0.10 36.83%
P/EPS -2.70 -4.16 -12.09 35.46 39.17 143.21 -19.84 -73.57%
EY -37.07 -24.05 -8.27 2.82 2.55 0.70 -5.04 278.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.68 0.71 0.70 1.00 0.86 -7.11%

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