[MMAG] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 8.29%
YoY- -42.41%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 553,585 63,930 6,231 5,346 11,536 9,634 9,514 96.72%
PBT 6,879 -3,131 -1,411 -3,431 -2,326 -5,581 -1,822 -
Tax -1,163 -74 0 110 -6 -14 -65 61.65%
NP 5,716 -3,205 -1,411 -3,321 -2,332 -5,595 -1,887 -
-
NP to SH 5,900 -3,205 -1,411 -3,321 -2,332 -5,595 -1,887 -
-
Tax Rate 16.91% - - - - - - -
Total Cost 547,869 67,135 7,642 8,667 13,868 15,229 11,401 90.56%
-
Net Worth 56,011 29,109 10,981 11,954 15,244 17,597 23,137 15.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 56,011 29,109 10,981 11,954 15,244 17,597 23,137 15.86%
NOSH 565,769 330,412 133,113 132,388 132,102 132,309 131,985 27.42%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.03% -5.01% -22.64% -62.12% -20.21% -58.08% -19.83% -
ROE 10.53% -11.01% -12.85% -27.78% -15.30% -31.79% -8.16% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 97.85 19.35 4.68 4.04 8.73 7.28 7.21 54.38%
EPS 1.05 -0.97 -1.06 -2.51 -1.76 -4.23 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0881 0.0825 0.0903 0.1154 0.133 0.1753 -9.07%
Adjusted Per Share Value based on latest NOSH - 131,904
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.97 2.77 0.27 0.23 0.50 0.42 0.41 96.88%
EPS 0.26 -0.14 -0.06 -0.14 -0.10 -0.24 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0126 0.0048 0.0052 0.0066 0.0076 0.01 15.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.095 0.10 0.19 0.06 0.06 0.14 0.15 -
P/RPS 0.10 0.52 4.06 1.49 0.69 1.92 2.08 -39.67%
P/EPS 9.11 -10.31 -17.92 -2.39 -3.40 -3.31 -10.49 -
EY 10.98 -9.70 -5.58 -41.81 -29.42 -30.21 -9.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 2.30 0.66 0.52 1.05 0.86 1.84%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/10/12 30/05/11 26/05/10 29/05/09 29/05/08 30/05/07 -
Price 0.13 0.10 0.12 0.05 0.06 0.12 0.10 -
P/RPS 0.13 0.52 2.56 1.24 0.69 1.65 1.39 -32.60%
P/EPS 12.47 -10.31 -11.32 -1.99 -3.40 -2.84 -6.99 -
EY 8.02 -9.70 -8.83 -50.17 -29.42 -35.24 -14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.14 1.45 0.55 0.52 0.90 0.57 14.86%

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