[MMAG] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -41.89%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 190,949 63,930 29,077 17,518 7,787 6,231 5,128 1017.55%
PBT 921 -3,131 -2,248 -2,185 -1,542 -1,418 -1,798 -
Tax -554 -74 7 7 7 7 110 -
NP 367 -3,205 -2,241 -2,178 -1,535 -1,411 -1,688 -
-
NP to SH 367 -3,205 -2,241 -2,178 -1,535 -1,411 -1,688 -
-
Tax Rate 60.15% - - - - - - -
Total Cost 190,582 67,135 31,318 19,696 9,322 7,642 6,816 823.10%
-
Net Worth 51,253 40,651 33,998 29,664 11,848 10,824 10,783 182.96%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,253 40,651 33,998 29,664 11,848 10,824 10,783 182.96%
NOSH 545,254 461,428 392,142 336,333 147,916 131,200 131,351 158.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.19% -5.01% -7.71% -12.43% -19.71% -22.64% -32.92% -
ROE 0.72% -7.88% -6.59% -7.34% -12.96% -13.04% -15.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.02 13.85 7.41 5.21 5.26 4.75 3.90 332.59%
EPS 0.07 -0.69 -0.57 -0.65 -1.04 -1.08 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0881 0.0867 0.0882 0.0801 0.0825 0.0821 9.45%
Adjusted Per Share Value based on latest NOSH - 336,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 8.27 2.77 1.26 0.76 0.34 0.27 0.22 1024.64%
EPS 0.02 -0.14 -0.10 -0.09 -0.07 -0.06 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0222 0.0176 0.0147 0.0128 0.0051 0.0047 0.0047 181.78%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.10 0.05 0.04 0.08 0.19 0.12 -
P/RPS 0.34 0.72 0.67 0.77 1.52 4.00 3.07 -76.96%
P/EPS 178.28 -14.40 -8.75 -6.18 -7.71 -17.67 -9.34 -
EY 0.56 -6.95 -11.43 -16.19 -12.97 -5.66 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.14 0.58 0.45 1.00 2.30 1.46 -8.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 24/02/11 -
Price 0.30 0.10 0.09 0.05 0.04 0.12 0.14 -
P/RPS 0.86 0.72 1.21 0.96 0.76 2.53 3.59 -61.46%
P/EPS 445.71 -14.40 -15.75 -7.72 -3.85 -11.16 -10.89 -
EY 0.22 -6.95 -6.35 -12.95 -25.94 -8.96 -9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 1.14 1.04 0.57 0.50 1.45 1.71 51.59%

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