[MMAG] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock

[MMAG] MMAG HOLDINGS BERHAD

Announcement Date

30-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Jun-2005 [#1]

Profit Trend

QoQ- -65.77%

YoY- -63.62%

Quarter Report

Ingenuity 06-qtr1.xls

Latest QR

Upcoming QR

MMAG's Result

MMAG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	12,452	9,604	9,920	12,408	14,556	-3.82%
YoY %	29.65%	-3.19%	-20.05%	-14.76%	-	-
Horiz. %	85.55%	65.98%	68.15%	85.24%	100.00%	-
PBT	-2,172	-2,588	-1,324	888	2,184	-
YoY %	16.07%	-95.47%	-249.10%	-59.34%	-	-
Horiz. %	-99.45%	-118.50%	-60.62%	40.66%	100.00%	-
Tax	-20	-16	-196	-124	-84	-30.12%
YoY %	-25.00%	91.84%	-58.06%	-47.62%	-	-
Horiz. %	23.81%	19.05%	233.33%	147.62%	100.00%	-
NP	-2,192	-2,604	-1,520	764	2,100	-
YoY %	15.82%	-71.32%	-298.95%	-63.62%	-	-
Horiz. %	-104.38%	-124.00%	-72.38%	36.38%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-2,192	-2,604	-1,520	764	2,100	-
YoY %	15.82%	-71.32%	-298.95%	-63.62%	-	-
Horiz. %	-104.38%	-124.00%	-72.38%	36.38%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	13.96%	3.85%	-
YoY %	-	-	-	262.60%	-	-
Horiz. %	-	-	-	362.60%	100.00%	-
Total Cost	14,644	12,208	11,440	11,644	12,456	4.12%
YoY %	19.95%	6.71%	-1.75%	-6.52%	-	-
Horiz. %	117.57%	98.01%	91.84%	93.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	17,228	22,638	24,464	20,136	20,803	-4.60%
YoY %	-23.90%	-7.46%	21.49%	-3.21%	-	-
Horiz. %	82.81%	108.82%	117.60%	96.79%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	17,228	22,638	24,464	20,136	20,803	-4.60%
YoY %	-23.90%	-7.46%	21.49%	-3.21%	-	-
Horiz. %	82.81%	108.82%	117.60%	96.79%	100.00%	-
NOSH	133,658	132,857	131,034	136,428	131,249	0.45%
YoY %	0.60%	1.39%	-3.95%	3.95%	-	-
Horiz. %	101.84%	101.23%	99.84%	103.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-17.60%	-27.11%	-15.32%	6.16%	14.43%	-
YoY %	35.08%	-76.96%	-348.70%	-57.31%	-	-
Horiz. %	-121.97%	-187.87%	-106.17%	42.69%	100.00%	-
ROE	-12.72%	-11.50%	-6.21%	3.79%	10.09%	-
YoY %	-10.61%	-85.19%	-263.85%	-62.44%	-	-
Horiz. %	-126.07%	-113.97%	-61.55%	37.56%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	9.32	7.23	7.57	9.09	11.09	-4.25%
YoY %	28.91%	-4.49%	-16.72%	-18.03%	-	-
Horiz. %	84.04%	65.19%	68.26%	81.97%	100.00%	-
EPS	-1.64	-1.96	-1.16	0.56	1.60	-
YoY %	16.33%	-68.97%	-307.14%	-65.00%	-	-
Horiz. %	-102.50%	-122.50%	-72.50%	35.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1289	0.1704	0.1867	0.1476	0.1585	-5.03%
YoY %	-24.35%	-8.73%	26.49%	-6.88%	-	-
Horiz. %	81.32%	107.51%	117.79%	93.12%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 136,428
RPS	0.54	0.42	0.43	0.54	0.63	-3.77%
YoY %	28.57%	-2.33%	-20.37%	-14.29%	-	-
Horiz. %	85.71%	66.67%	68.25%	85.71%	100.00%	-
EPS	-0.09	-0.11	-0.07	0.03	0.09	-
YoY %	18.18%	-57.14%	-333.33%	-66.67%	-	-
Horiz. %	-100.00%	-122.22%	-77.78%	33.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0075	0.0098	0.0106	0.0087	0.009	-4.45%
YoY %	-23.47%	-7.55%	21.84%	-3.33%	-	-
Horiz. %	83.33%	108.89%	117.78%	96.67%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.09	0.11	0.14	0.17	0.38	-
P/RPS	0.97	1.52	1.85	1.87	3.43	-27.06%
YoY %	-36.18%	-17.84%	-1.07%	-45.48%	-	-
Horiz. %	28.28%	44.31%	53.94%	54.52%	100.00%	-
P/EPS	-5.49	-5.61	-12.07	30.36	23.75	-
YoY %	2.14%	53.52%	-139.76%	27.83%	-	-
Horiz. %	-23.12%	-23.62%	-50.82%	127.83%	100.00%	-
EY	-18.22	-17.82	-8.29	3.29	4.21	-
YoY %	-2.24%	-114.96%	-351.98%	-21.85%	-	-
Horiz. %	-432.78%	-423.28%	-196.91%	78.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.70	0.65	0.75	1.15	2.40	-26.49%
YoY %	7.69%	-13.33%	-34.78%	-52.08%	-	-
Horiz. %	29.17%	27.08%	31.25%	47.92%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	30/08/07	28/08/06	30/08/05	27/08/04	-
Price	0.10	0.12	0.13	0.14	0.38	-
P/RPS	1.07	1.66	1.72	1.54	3.43	-25.25%
YoY %	-35.54%	-3.49%	11.69%	-55.10%	-	-
Horiz. %	31.20%	48.40%	50.15%	44.90%	100.00%	-
P/EPS	-6.10	-6.12	-11.21	25.00	23.75	-
YoY %	0.33%	45.41%	-144.84%	5.26%	-	-
Horiz. %	-25.68%	-25.77%	-47.20%	105.26%	100.00%	-
EY	-16.40	-16.33	-8.92	4.00	4.21	-
YoY %	-0.43%	-83.07%	-323.00%	-4.99%	-	-
Horiz. %	-389.55%	-387.89%	-211.88%	95.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.78	0.70	0.70	0.95	2.40	-24.48%
YoY %	11.43%	0.00%	-26.32%	-60.42%	-	-
Horiz. %	32.50%	29.17%	29.17%	39.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos