[MMAG] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -25.69%
YoY- 284.09%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 232,214 407,026 616,701 553,585 63,930 6,231 5,346 87.38%
PBT -18,683 -25,122 3,074 6,879 -3,131 -1,411 -3,431 32.60%
Tax -300 406 -1,389 -1,163 -74 0 110 -
NP -18,983 -24,716 1,685 5,716 -3,205 -1,411 -3,321 33.68%
-
NP to SH -18,723 -24,707 1,712 5,900 -3,205 -1,411 -3,321 33.37%
-
Tax Rate - - 45.19% 16.91% - - - -
Total Cost 251,197 431,742 615,016 547,869 67,135 7,642 8,667 75.17%
-
Net Worth 68,109 82,568 90,709 56,011 29,109 10,981 11,954 33.60%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 68,109 82,568 90,709 56,011 29,109 10,981 11,954 33.60%
NOSH 955,255 908,345 788,095 565,769 330,412 133,113 132,388 38.96%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -8.17% -6.07% 0.27% 1.03% -5.01% -22.64% -62.12% -
ROE -27.49% -29.92% 1.89% 10.53% -11.01% -12.85% -27.78% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.31 44.81 78.25 97.85 19.35 4.68 4.04 34.82%
EPS -1.96 -2.72 0.22 1.05 -0.97 -1.06 -2.51 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0909 0.1151 0.099 0.0881 0.0825 0.0903 -3.85%
Adjusted Per Share Value based on latest NOSH - 710,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.05 17.62 26.70 23.97 2.77 0.27 0.23 87.56%
EPS -0.81 -1.07 0.07 0.26 -0.14 -0.06 -0.14 33.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0357 0.0393 0.0243 0.0126 0.0048 0.0052 33.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.06 0.085 0.10 0.095 0.10 0.19 0.06 -
P/RPS 0.25 0.19 0.13 0.10 0.52 4.06 1.49 -25.71%
P/EPS -3.06 -3.13 46.03 9.11 -10.31 -17.92 -2.39 4.20%
EY -32.67 -32.00 2.17 10.98 -9.70 -5.58 -41.81 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.94 0.87 0.96 1.14 2.30 0.66 4.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 30/05/13 31/10/12 30/05/11 26/05/10 -
Price 0.065 0.07 0.08 0.13 0.10 0.12 0.05 -
P/RPS 0.27 0.16 0.10 0.13 0.52 2.56 1.24 -22.41%
P/EPS -3.32 -2.57 36.83 12.47 -10.31 -11.32 -1.99 8.89%
EY -30.15 -38.86 2.72 8.02 -9.70 -8.83 -50.17 -8.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.70 1.31 1.14 1.45 0.55 8.74%

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