[MMAG] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 119.4%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 486,473 559,702 616,701 620,067 599,534 574,320 553,585 -8.24%
PBT -3,863 2,885 3,074 627 -2,709 929 6,880 -
Tax -1,347 -991 -1,389 -162 -499 -1,081 -1,163 10.27%
NP -5,210 1,894 1,685 465 -3,208 -152 5,717 -
-
NP to SH -5,185 1,899 1,712 595 -3,067 56 5,901 -
-
Tax Rate - 34.35% 45.19% 25.84% - 116.36% 16.90% -
Total Cost 491,683 557,808 615,016 619,602 602,742 574,472 547,868 -6.95%
-
Net Worth 91,595 94,441 96,408 85,373 71,129 68,397 70,290 19.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 91,595 94,441 96,408 85,373 71,129 68,397 70,290 19.28%
NOSH 895,360 841,724 838,333 811,538 760,740 691,578 710,000 16.70%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.07% 0.34% 0.27% 0.07% -0.54% -0.03% 1.03% -
ROE -5.66% 2.01% 1.78% 0.70% -4.31% 0.08% 8.40% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.33 66.49 73.56 76.41 78.81 83.04 77.97 -21.38%
EPS -0.58 0.23 0.20 0.07 -0.40 0.01 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.1122 0.115 0.1052 0.0935 0.0989 0.099 2.20%
Adjusted Per Share Value based on latest NOSH - 811,538
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.06 24.23 26.70 26.85 25.96 24.87 23.97 -8.25%
EPS -0.22 0.08 0.07 0.03 -0.13 0.00 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0409 0.0417 0.037 0.0308 0.0296 0.0304 19.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.075 0.075 0.10 0.08 0.085 0.095 0.095 -
P/RPS 0.14 0.11 0.14 0.10 0.11 0.11 0.12 10.81%
P/EPS -12.95 33.24 48.97 109.11 -21.08 1,173.21 11.43 -
EY -7.72 3.01 2.04 0.92 -4.74 0.09 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.67 0.87 0.76 0.91 0.96 0.96 -16.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.07 0.08 0.08 0.105 0.08 0.085 0.13 -
P/RPS 0.13 0.12 0.11 0.14 0.10 0.10 0.17 -16.36%
P/EPS -12.09 35.46 39.17 143.21 -19.84 1,049.72 15.64 -
EY -8.27 2.82 2.55 0.70 -5.04 0.10 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.70 1.00 0.86 0.86 1.31 -35.38%

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