[MMAG] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -65.31%
YoY- 263.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 211,716 378,582 639,038 547,140 26,962 4,388 5,664 82.80%
PBT -14,244 -27,312 -13,438 5,740 -2,728 -1,194 -2,350 35.01%
Tax 0 0 -84 -1,412 0 0 0 -
NP -14,244 -27,312 -13,522 4,328 -2,728 -1,194 -2,350 35.01%
-
NP to SH -14,110 -27,266 -13,472 4,464 -2,728 -1,194 -2,350 34.79%
-
Tax Rate - - - 24.60% - - - -
Total Cost 225,960 405,894 652,560 542,812 29,690 5,582 8,014 74.41%
-
Net Worth 79,607 89,401 67,722 50,464 21,106 11,382 14,060 33.48%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 79,607 89,401 67,722 50,464 21,106 11,382 14,060 33.48%
NOSH 953,378 873,910 724,301 544,390 239,298 132,666 132,022 39.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.73% -7.21% -2.12% 0.79% -10.12% -27.21% -41.49% -
ROE -17.72% -30.50% -19.89% 8.85% -12.93% -10.49% -16.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.21 43.32 88.23 100.51 11.27 3.31 4.29 31.51%
EPS -1.48 -3.12 -1.86 0.82 -1.14 -0.90 -1.78 -3.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.1023 0.0935 0.0927 0.0882 0.0858 0.1065 -3.97%
Adjusted Per Share Value based on latest NOSH - 547,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.17 16.39 27.67 23.69 1.17 0.19 0.25 82.22%
EPS -0.61 -1.18 -0.58 0.19 -0.12 -0.05 -0.10 35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0387 0.0293 0.0218 0.0091 0.0049 0.0061 33.46%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.06 0.075 0.085 0.09 0.04 0.05 0.06 -
P/RPS 0.27 0.17 0.10 0.09 0.36 1.51 1.40 -23.98%
P/EPS -4.05 -2.40 -4.57 10.98 -3.51 -5.56 -3.37 3.10%
EY -24.67 -41.60 -21.88 9.11 -28.50 -18.00 -29.67 -3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.91 0.97 0.45 0.58 0.56 4.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 25/11/09 -
Price 0.07 0.07 0.08 0.09 0.05 0.12 0.05 -
P/RPS 0.32 0.16 0.09 0.09 0.44 3.63 1.17 -19.42%
P/EPS -4.73 -2.24 -4.30 10.98 -4.39 -13.33 -2.81 9.06%
EY -21.14 -44.57 -23.25 9.11 -22.80 -7.50 -35.60 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.86 0.97 0.57 1.40 0.47 10.15%

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