[MMAG] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -2.89%
YoY- -32.76%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 324,019 190,949 63,930 29,077 17,518 7,787 6,231 1283.19%
PBT 1,103 921 -3,131 -2,248 -2,185 -1,542 -1,418 -
Tax -780 -554 -74 7 7 7 7 -
NP 323 367 -3,205 -2,241 -2,178 -1,535 -1,411 -
-
NP to SH 391 367 -3,205 -2,241 -2,178 -1,535 -1,411 -
-
Tax Rate 70.72% 60.15% - - - - - -
Total Cost 323,696 190,582 67,135 31,318 19,696 9,322 7,642 1106.85%
-
Net Worth 50,727 51,253 40,651 33,998 29,664 11,848 10,824 179.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 50,727 51,253 40,651 33,998 29,664 11,848 10,824 179.26%
NOSH 547,222 545,254 461,428 392,142 336,333 147,916 131,200 158.43%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.10% 0.19% -5.01% -7.71% -12.43% -19.71% -22.64% -
ROE 0.77% 0.72% -7.88% -6.59% -7.34% -12.96% -13.04% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.21 35.02 13.85 7.41 5.21 5.26 4.75 435.14%
EPS 0.07 0.07 -0.69 -0.57 -0.65 -1.04 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.094 0.0881 0.0867 0.0882 0.0801 0.0825 8.05%
Adjusted Per Share Value based on latest NOSH - 392,142
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.03 8.27 2.77 1.26 0.76 0.34 0.27 1282.51%
EPS 0.02 0.02 -0.14 -0.10 -0.09 -0.07 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0222 0.0176 0.0147 0.0128 0.0051 0.0047 179.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.12 0.10 0.05 0.04 0.08 0.19 -
P/RPS 0.15 0.34 0.72 0.67 0.77 1.52 4.00 -88.72%
P/EPS 125.96 178.28 -14.40 -8.75 -6.18 -7.71 -17.67 -
EY 0.79 0.56 -6.95 -11.43 -16.19 -12.97 -5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.28 1.14 0.58 0.45 1.00 2.30 -43.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 -
Price 0.09 0.30 0.10 0.09 0.05 0.04 0.12 -
P/RPS 0.15 0.86 0.72 1.21 0.96 0.76 2.53 -84.71%
P/EPS 125.96 445.71 -14.40 -15.75 -7.72 -3.85 -11.16 -
EY 0.79 0.22 -6.95 -6.35 -12.95 -25.94 -8.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 3.19 1.14 1.04 0.57 0.50 1.45 -23.45%

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