[MMAG] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 26.55%
YoY- 284.12%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 620,067 599,534 574,320 553,585 454,695 324,019 190,949 118.81%
PBT 627 -2,709 929 6,880 5,699 1,103 921 -22.55%
Tax -162 -499 -1,081 -1,163 -1,117 -780 -554 -55.84%
NP 465 -3,208 -152 5,717 4,582 323 367 17.04%
-
NP to SH 595 -3,067 56 5,901 4,663 391 367 37.88%
-
Tax Rate 25.84% - 116.36% 16.90% 19.60% 70.72% 60.15% -
Total Cost 619,602 602,742 574,472 547,868 450,113 323,696 190,582 118.98%
-
Net Worth 85,373 71,129 68,397 70,290 57,648 50,727 51,253 40.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 85,373 71,129 68,397 70,290 57,648 50,727 51,253 40.38%
NOSH 811,538 760,740 691,578 710,000 581,718 547,222 545,254 30.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.07% -0.54% -0.03% 1.03% 1.01% 0.10% 0.19% -
ROE 0.70% -4.31% 0.08% 8.40% 8.09% 0.77% 0.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.41 78.81 83.04 77.97 78.16 59.21 35.02 67.98%
EPS 0.07 -0.40 0.01 0.83 0.80 0.07 0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0935 0.0989 0.099 0.0991 0.0927 0.094 7.77%
Adjusted Per Share Value based on latest NOSH - 710,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.85 25.96 24.87 23.97 19.69 14.03 8.27 118.79%
EPS 0.03 -0.13 0.00 0.26 0.20 0.02 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0308 0.0296 0.0304 0.025 0.022 0.0222 40.44%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.085 0.095 0.095 0.09 0.09 0.12 -
P/RPS 0.10 0.11 0.11 0.12 0.12 0.15 0.34 -55.67%
P/EPS 109.11 -21.08 1,173.21 11.43 11.23 125.96 178.28 -27.85%
EY 0.92 -4.74 0.09 8.75 8.91 0.79 0.56 39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.96 0.96 0.91 0.97 1.28 -29.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 -
Price 0.105 0.08 0.085 0.13 0.10 0.09 0.30 -
P/RPS 0.14 0.10 0.10 0.17 0.13 0.15 0.86 -70.08%
P/EPS 143.21 -19.84 1,049.72 15.64 12.48 125.96 445.71 -52.99%
EY 0.70 -5.04 0.10 6.39 8.02 0.79 0.22 115.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.86 0.86 1.31 1.01 0.97 3.19 -53.75%

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