[MMSV] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -474.62%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 16,257 18,723 25,739 6,383 13,903 13,464 15,716 0.56%
PBT -3,122 16 416 -4,867 -1,087 93 717 -
Tax 6 7 -8 0 240 -44 -143 -
NP -3,116 23 408 -4,867 -847 49 574 -
-
NP to SH -3,116 23 408 -4,867 -847 49 574 -
-
Tax Rate - -43.75% 1.92% - - 47.31% 19.94% -
Total Cost 19,373 18,700 25,331 11,250 14,750 13,415 15,142 4.18%
-
Net Worth 17,945 23,399 19,583 17,905 22,803 24,000 26,239 -6.13%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 1,600 1,640 -
Div Payout % - - - - - 3,265.31% 285.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 17,945 23,399 19,583 17,905 22,803 24,000 26,239 -6.13%
NOSH 163,141 180,000 155,714 162,775 162,884 160,000 164,000 -0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -19.17% 0.12% 1.59% -76.25% -6.09% 0.36% 3.65% -
ROE -17.36% 0.10% 2.08% -27.18% -3.71% 0.20% 2.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.96 10.40 15.77 3.92 8.54 8.42 9.58 0.64%
EPS -1.91 0.01 0.25 -2.99 -0.52 0.03 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.11 0.13 0.12 0.11 0.14 0.15 0.16 -6.04%
Adjusted Per Share Value based on latest NOSH - 163,169
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.84 9.03 12.41 3.08 6.70 6.49 7.58 0.56%
EPS -1.50 0.01 0.20 -2.35 -0.41 0.02 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 0.79 -
NAPS 0.0865 0.1128 0.0944 0.0863 0.1099 0.1157 0.1265 -6.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.12 0.10 0.30 0.16 0.22 0.26 -
P/RPS 0.90 1.15 0.63 7.65 1.87 2.61 2.71 -16.76%
P/EPS -4.71 939.13 40.00 -10.03 -30.77 718.37 74.29 -
EY -21.22 0.11 2.50 -9.97 -3.25 0.14 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 4.55 3.85 -
P/NAPS 0.82 0.92 0.83 2.73 1.14 1.47 1.63 -10.80%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 23/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.11 0.11 0.11 0.17 0.18 0.25 0.26 -
P/RPS 1.10 1.06 0.70 4.34 2.11 2.97 2.71 -13.94%
P/EPS -5.76 860.87 44.00 -5.69 -34.62 816.33 74.29 -
EY -17.36 0.12 2.27 -17.59 -2.89 0.12 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 4.00 3.85 -
P/NAPS 1.00 0.85 0.92 1.55 1.29 1.67 1.63 -7.81%

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