[MMSV] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.29%
YoY- 63.75%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV'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 26,674 23,028 18,441 15,549 16,258 17,809 17,844 30.64%
PBT 5,030 227 -1,853 -3,163 -3,123 -7,915 -8,006 -
Tax -8 -1 13 12 12 -439 -440 -93.03%
NP 5,022 226 -1,840 -3,151 -3,111 -8,354 -8,446 -
-
NP to SH 5,022 226 -1,840 -3,151 -3,111 -8,354 -8,446 -
-
Tax Rate 0.16% 0.44% - - - - - -
Total Cost 21,652 22,802 20,281 18,700 19,369 26,163 26,290 -12.10%
-
Net Worth 22,851 21,259 19,524 17,600 17,941 21,969 22,946 -0.27%
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 22,851 21,259 19,524 17,600 17,941 21,969 22,946 -0.27%
NOSH 163,225 163,534 162,704 160,000 163,103 168,999 163,902 -0.27%
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 18.83% 0.98% -9.98% -20.26% -19.14% -46.91% -47.33% -
ROE 21.98% 1.06% -9.42% -17.90% -17.34% -38.02% -36.81% -
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 16.34 14.08 11.33 9.72 9.97 10.54 10.89 30.96%
EPS 3.08 0.14 -1.13 -1.97 -1.91 -4.94 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.11 0.11 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.86 11.10 8.89 7.50 7.84 8.59 8.60 30.67%
EPS 2.42 0.11 -0.89 -1.52 -1.50 -4.03 -4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1025 0.0941 0.0848 0.0865 0.1059 0.1106 -0.24%
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 0.205 0.145 0.105 0.09 0.09 0.10 0.11 -
P/RPS 1.25 1.03 0.93 0.93 0.90 0.95 1.01 15.22%
P/EPS 6.66 104.92 -9.28 -4.57 -4.72 -2.02 -2.13 -
EY 15.01 0.95 -10.77 -21.88 -21.19 -49.43 -46.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.12 0.88 0.82 0.82 0.77 0.79 50.42%
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 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 27/11/12 24/08/12 -
Price 0.215 0.205 0.10 0.11 0.11 0.09 0.10 -
P/RPS 1.32 1.46 0.88 1.13 1.10 0.85 0.92 27.12%
P/EPS 6.99 148.34 -8.84 -5.59 -5.77 -1.82 -1.94 -
EY 14.31 0.67 -11.31 -17.90 -17.34 -54.92 -51.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.58 0.83 1.00 1.00 0.69 0.71 67.32%

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