[MMAG] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 77.87%
YoY- 411.29%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 232,128 384,788 644,934 556,292 35,272 4,810 5,101 88.89%
PBT -15,158 -17,909 885 9,222 -2,550 -1,444 -3,621 26.93%
Tax 0 38 -56 -1,390 0 0 0 -
NP -15,158 -17,870 829 7,832 -2,550 -1,444 -3,621 26.93%
-
NP to SH -15,121 -17,836 865 7,940 -2,550 -1,444 -3,621 26.88%
-
Tax Rate - - 6.33% 15.07% - - - -
Total Cost 247,286 402,658 644,105 548,460 37,822 6,254 8,722 74.57%
-
Net Worth 75,288 91,320 75,860 55,153 25,129 10,843 12,573 34.73%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 75,288 91,320 75,860 55,153 25,129 10,843 12,573 34.73%
NOSH 953,025 891,800 721,110 556,542 289,848 132,073 132,487 38.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.53% -4.64% 0.13% 1.41% -7.23% -30.02% -70.99% -
ROE -20.08% -19.53% 1.14% 14.40% -10.15% -13.32% -28.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.36 43.15 89.44 99.96 12.17 3.64 3.85 35.98%
EPS -1.59 -2.00 0.12 1.43 -0.88 -1.09 -2.73 -8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.1024 0.1052 0.0991 0.0867 0.0821 0.0949 -3.00%
Adjusted Per Share Value based on latest NOSH - 581,718
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.65 19.30 32.36 27.91 1.77 0.24 0.26 88.40%
EPS -0.76 -0.89 0.04 0.40 -0.13 -0.07 -0.18 27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0458 0.0381 0.0277 0.0126 0.0054 0.0063 34.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.06 0.055 0.08 0.09 0.05 0.12 0.06 -
P/RPS 0.25 0.13 0.09 0.09 0.41 3.29 1.56 -26.28%
P/EPS -3.78 -2.75 66.67 6.31 -5.68 -10.98 -2.20 9.43%
EY -26.44 -36.36 1.50 15.85 -17.60 -9.11 -45.56 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.54 0.76 0.91 0.58 1.46 0.63 3.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.06 0.06 0.105 0.10 0.09 0.14 0.06 -
P/RPS 0.25 0.14 0.12 0.10 0.74 3.84 1.56 -26.28%
P/EPS -3.78 -3.00 87.50 7.01 -10.23 -12.80 -2.20 9.43%
EY -26.44 -33.33 1.14 14.27 -9.78 -7.81 -45.56 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 1.00 1.01 1.04 1.71 0.63 3.17%

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