[MMAG] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -43.02%
YoY- -127.14%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 454,695 324,019 190,949 63,930 29,077 17,518 7,787 1386.66%
PBT 5,699 1,103 921 -3,131 -2,248 -2,185 -1,542 -
Tax -1,117 -780 -554 -74 7 7 7 -
NP 4,582 323 367 -3,205 -2,241 -2,178 -1,535 -
-
NP to SH 4,663 391 367 -3,205 -2,241 -2,178 -1,535 -
-
Tax Rate 19.60% 70.72% 60.15% - - - - -
Total Cost 450,113 323,696 190,582 67,135 31,318 19,696 9,322 1210.50%
-
Net Worth 57,648 50,727 51,253 40,651 33,998 29,664 11,848 185.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 57,648 50,727 51,253 40,651 33,998 29,664 11,848 185.76%
NOSH 581,718 547,222 545,254 461,428 392,142 336,333 147,916 148.12%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.01% 0.10% 0.19% -5.01% -7.71% -12.43% -19.71% -
ROE 8.09% 0.77% 0.72% -7.88% -6.59% -7.34% -12.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.16 59.21 35.02 13.85 7.41 5.21 5.26 499.48%
EPS 0.80 0.07 0.07 -0.69 -0.57 -0.65 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0927 0.094 0.0881 0.0867 0.0882 0.0801 15.17%
Adjusted Per Share Value based on latest NOSH - 461,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.69 14.03 8.27 2.77 1.26 0.76 0.34 1378.55%
EPS 0.20 0.02 0.02 -0.14 -0.10 -0.09 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.022 0.0222 0.0176 0.0147 0.0128 0.0051 187.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.09 0.12 0.10 0.05 0.04 0.08 -
P/RPS 0.12 0.15 0.34 0.72 0.67 0.77 1.52 -81.45%
P/EPS 11.23 125.96 178.28 -14.40 -8.75 -6.18 -7.71 -
EY 8.91 0.79 0.56 -6.95 -11.43 -16.19 -12.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.28 1.14 0.58 0.45 1.00 -6.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 -
Price 0.10 0.09 0.30 0.10 0.09 0.05 0.04 -
P/RPS 0.13 0.15 0.86 0.72 1.21 0.96 0.76 -69.02%
P/EPS 12.48 125.96 445.71 -14.40 -15.75 -7.72 -3.85 -
EY 8.02 0.79 0.22 -6.95 -6.35 -12.95 -25.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.97 3.19 1.14 1.04 0.57 0.50 59.45%

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