[MMAG] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.54%
YoY- 117.95%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 574,320 553,585 454,695 324,019 190,949 63,930 29,077 632.02%
PBT 929 6,880 5,699 1,103 921 -3,131 -2,248 -
Tax -1,081 -1,163 -1,117 -780 -554 -74 7 -
NP -152 5,717 4,582 323 367 -3,205 -2,241 -83.39%
-
NP to SH 56 5,901 4,663 391 367 -3,205 -2,241 -
-
Tax Rate 116.36% 16.90% 19.60% 70.72% 60.15% - - -
Total Cost 574,472 547,868 450,113 323,696 190,582 67,135 31,318 596.76%
-
Net Worth 68,397 70,290 57,648 50,727 51,253 40,651 33,998 59.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 68,397 70,290 57,648 50,727 51,253 40,651 33,998 59.43%
NOSH 691,578 710,000 581,718 547,222 545,254 461,428 392,142 46.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -0.03% 1.03% 1.01% 0.10% 0.19% -5.01% -7.71% -
ROE 0.08% 8.40% 8.09% 0.77% 0.72% -7.88% -6.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 83.04 77.97 78.16 59.21 35.02 13.85 7.41 401.51%
EPS 0.01 0.83 0.80 0.07 0.07 -0.69 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.099 0.0991 0.0927 0.094 0.0881 0.0867 9.18%
Adjusted Per Share Value based on latest NOSH - 547,222
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.87 23.97 19.69 14.03 8.27 2.77 1.26 631.68%
EPS 0.00 0.26 0.20 0.02 0.02 -0.14 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0296 0.0304 0.025 0.022 0.0222 0.0176 0.0147 59.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.095 0.095 0.09 0.09 0.12 0.10 0.05 -
P/RPS 0.11 0.12 0.12 0.15 0.34 0.72 0.67 -70.04%
P/EPS 1,173.21 11.43 11.23 125.96 178.28 -14.40 -8.75 -
EY 0.09 8.75 8.91 0.79 0.56 -6.95 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 0.91 0.97 1.28 1.14 0.58 39.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 -
Price 0.085 0.13 0.10 0.09 0.30 0.10 0.09 -
P/RPS 0.10 0.17 0.13 0.15 0.86 0.72 1.21 -81.05%
P/EPS 1,049.72 15.64 12.48 125.96 445.71 -14.40 -15.75 -
EY 0.10 6.39 8.02 0.79 0.22 -6.95 -6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.31 1.01 0.97 3.19 1.14 1.04 -11.91%

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