[MMAG] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1092.58%
YoY- 308.08%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 599,534 574,320 553,585 454,695 324,019 190,949 63,930 344.10%
PBT -2,709 929 6,880 5,699 1,103 921 -3,131 -9.19%
Tax -499 -1,081 -1,163 -1,117 -780 -554 -74 256.51%
NP -3,208 -152 5,717 4,582 323 367 -3,205 0.06%
-
NP to SH -3,067 56 5,901 4,663 391 367 -3,205 -2.88%
-
Tax Rate - 116.36% 16.90% 19.60% 70.72% 60.15% - -
Total Cost 602,742 574,472 547,868 450,113 323,696 190,582 67,135 331.39%
-
Net Worth 71,129 68,397 70,290 57,648 50,727 51,253 40,651 45.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,129 68,397 70,290 57,648 50,727 51,253 40,651 45.15%
NOSH 760,740 691,578 710,000 581,718 547,222 545,254 461,428 39.51%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.54% -0.03% 1.03% 1.01% 0.10% 0.19% -5.01% -
ROE -4.31% 0.08% 8.40% 8.09% 0.77% 0.72% -7.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.81 83.04 77.97 78.16 59.21 35.02 13.85 218.39%
EPS -0.40 0.01 0.83 0.80 0.07 0.07 -0.69 -30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0989 0.099 0.0991 0.0927 0.094 0.0881 4.04%
Adjusted Per Share Value based on latest NOSH - 581,718
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.96 24.87 23.97 19.69 14.03 8.27 2.77 343.90%
EPS -0.13 0.00 0.26 0.20 0.02 0.02 -0.14 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0296 0.0304 0.025 0.022 0.0222 0.0176 45.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.085 0.095 0.095 0.09 0.09 0.12 0.10 -
P/RPS 0.11 0.11 0.12 0.12 0.15 0.34 0.72 -71.38%
P/EPS -21.08 1,173.21 11.43 11.23 125.96 178.28 -14.40 28.89%
EY -4.74 0.09 8.75 8.91 0.79 0.56 -6.95 -22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.96 0.91 0.97 1.28 1.14 -13.93%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 -
Price 0.08 0.085 0.13 0.10 0.09 0.30 0.10 -
P/RPS 0.10 0.10 0.17 0.13 0.15 0.86 0.72 -73.14%
P/EPS -19.84 1,049.72 15.64 12.48 125.96 445.71 -14.40 23.79%
EY -5.04 0.10 6.39 8.02 0.79 0.22 -6.95 -19.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 1.31 1.01 0.97 3.19 1.14 -17.11%

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