[MMAG] YoY Quarter Result on 30-Sep-2011 [#2]

Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -184.23%
YoY- -175.68%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 95,708 168,937 143,723 10,653 922 1,403 3,501 73.52%
PBT -11,213 -4,465 -827 -1,009 -366 -612 -403 74.03%
Tax 0 356 -226 0 0 0 -5 -
NP -11,213 -4,109 -1,053 -1,009 -366 -612 -408 73.67%
-
NP to SH -11,192 -4,108 -985 -1,009 -366 -612 -408 73.61%
-
Tax Rate - - - - - - - -
Total Cost 106,921 173,046 144,776 11,662 1,288 2,015 3,909 73.53%
-
Net Worth 91,595 71,129 50,727 29,664 11,215 14,169 16,556 32.97%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 91,595 71,129 50,727 29,664 11,215 14,169 16,556 32.97%
NOSH 895,360 760,740 547,222 336,333 130,714 133,043 131,612 37.63%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -11.72% -2.43% -0.73% -9.47% -39.70% -43.62% -11.65% -
ROE -12.22% -5.78% -1.94% -3.40% -3.26% -4.32% -2.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.69 22.21 26.26 3.17 0.71 1.05 2.66 26.07%
EPS -1.25 -0.54 -0.18 -0.30 -0.28 -0.46 -0.31 26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1023 0.0935 0.0927 0.0882 0.0858 0.1065 0.1258 -3.38%
Adjusted Per Share Value based on latest NOSH - 336,333
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.99 8.80 7.49 0.55 0.05 0.07 0.18 73.92%
EPS -0.58 -0.21 -0.05 -0.05 -0.02 -0.03 -0.02 75.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0477 0.0371 0.0264 0.0155 0.0058 0.0074 0.0086 33.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.075 0.085 0.09 0.04 0.05 0.06 0.14 -
P/RPS 0.70 0.38 0.34 1.26 7.09 5.69 5.26 -28.53%
P/EPS -6.00 -15.74 -50.00 -13.33 -17.86 -13.04 -45.16 -28.55%
EY -16.67 -6.35 -2.00 -7.50 -5.60 -7.67 -2.21 40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.97 0.45 0.58 0.56 1.11 -6.74%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 25/11/09 26/11/08 -
Price 0.07 0.08 0.09 0.05 0.12 0.05 0.09 -
P/RPS 0.65 0.36 0.34 1.58 17.01 4.74 3.38 -24.01%
P/EPS -5.60 -14.81 -50.00 -16.67 -42.86 -10.87 -29.03 -23.97%
EY -17.86 -6.75 -2.00 -6.00 -2.33 -9.20 -3.44 31.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.97 0.57 1.40 0.47 0.72 -0.94%

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