[MMAG] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -278.17%
YoY- -181.69%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 252,152 196,032 374,332 602,328 519,388 11,312 5,088 91.54%
PBT -10,912 -11,364 -9,772 -9,016 14,788 -1,420 -924 50.84%
Tax 0 0 0 -1,592 -1,920 0 0 -
NP -10,912 -11,364 -9,772 -10,608 12,868 -1,420 -924 50.84%
-
NP to SH -10,908 -11,232 -9,764 -10,512 12,868 -1,420 -924 50.83%
-
Tax Rate - - - - 12.98% - - -
Total Cost 263,064 207,396 384,104 612,936 506,520 12,732 6,012 87.61%
-
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.89%
NOSH 940,344 968,275 841,724 691,578 545,254 147,916 135,882 38.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.33% -5.80% -2.61% -1.76% 2.48% -12.55% -18.16% -
ROE -16.96% -13.18% -10.34% -15.37% 25.11% -11.99% -0.77% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.81 20.25 44.47 87.09 95.26 7.65 3.74 38.81%
EPS -1.16 -1.16 -1.16 -1.52 2.36 -0.96 -0.68 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.088 0.1122 0.0989 0.094 0.0801 0.885 -34.70%
Adjusted Per Share Value based on latest NOSH - 691,578
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.92 8.49 16.21 26.08 22.49 0.49 0.22 91.59%
EPS -0.47 -0.49 -0.42 -0.46 0.56 -0.06 -0.04 50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0369 0.0409 0.0296 0.0222 0.0051 0.0521 -9.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.06 0.07 0.075 0.095 0.12 0.08 0.05 -
P/RPS 0.22 0.35 0.17 0.11 0.13 1.05 1.34 -25.98%
P/EPS -5.17 -6.03 -6.47 -6.25 5.08 -8.33 -7.35 -5.69%
EY -19.33 -16.57 -15.47 -16.00 19.67 -12.00 -13.60 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.67 0.96 1.28 1.00 0.06 56.39%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 -
Price 0.055 0.065 0.08 0.085 0.30 0.04 0.05 -
P/RPS 0.21 0.32 0.18 0.10 0.31 0.52 1.34 -26.55%
P/EPS -4.74 -5.60 -6.90 -5.59 12.71 -4.17 -7.35 -7.04%
EY -21.09 -17.85 -14.50 -17.88 7.87 -24.00 -13.60 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.71 0.86 3.19 0.50 0.06 53.92%

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