[MMAG] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
08-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -29.22%
YoY- 49.19%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 639,038 547,140 26,962 4,388 5,664 13,228 9,020 103.28%
PBT -13,438 5,740 -2,728 -1,194 -2,350 -1,892 -2,968 28.59%
Tax -84 -1,412 0 0 0 -20 -16 31.80%
NP -13,522 4,328 -2,728 -1,194 -2,350 -1,912 -2,984 28.60%
-
NP to SH -13,472 4,464 -2,728 -1,194 -2,350 -1,912 -2,984 28.53%
-
Tax Rate - 24.60% - - - - - -
Total Cost 652,560 542,812 29,690 5,582 8,014 15,140 12,004 94.51%
-
Net Worth 67,722 50,464 21,106 11,382 14,060 16,703 21,653 20.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 67,722 50,464 21,106 11,382 14,060 16,703 21,653 20.90%
NOSH 724,301 544,390 239,298 132,666 132,022 132,777 132,035 32.76%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.12% 0.79% -10.12% -27.21% -41.49% -14.45% -33.08% -
ROE -19.89% 8.85% -12.93% -10.49% -16.71% -11.45% -13.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 88.23 100.51 11.27 3.31 4.29 9.96 6.83 53.11%
EPS -1.86 0.82 -1.14 -0.90 -1.78 -1.44 -2.26 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0927 0.0882 0.0858 0.1065 0.1258 0.164 -8.93%
Adjusted Per Share Value based on latest NOSH - 130,714
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 27.67 23.69 1.17 0.19 0.25 0.57 0.39 103.33%
EPS -0.58 0.19 -0.12 -0.05 -0.10 -0.08 -0.13 28.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0218 0.0091 0.0049 0.0061 0.0072 0.0094 20.84%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.085 0.09 0.04 0.05 0.06 0.14 0.15 -
P/RPS 0.10 0.09 0.36 1.51 1.40 1.41 2.20 -40.23%
P/EPS -4.57 10.98 -3.51 -5.56 -3.37 -9.72 -6.64 -6.03%
EY -21.88 9.11 -28.50 -18.00 -29.67 -10.29 -15.07 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 0.45 0.58 0.56 1.11 0.91 0.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 22/11/12 08/11/11 08/12/10 25/11/09 26/11/08 23/11/07 -
Price 0.08 0.09 0.05 0.12 0.05 0.09 0.12 -
P/RPS 0.09 0.09 0.44 3.63 1.17 0.90 1.76 -39.04%
P/EPS -4.30 10.98 -4.39 -13.33 -2.81 -6.25 -5.31 -3.45%
EY -23.25 9.11 -22.80 -7.50 -35.60 -16.00 -18.83 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.97 0.57 1.40 0.47 0.72 0.73 2.76%

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