[MMAG] YoY 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- 477.97%
YoY- 778.14%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
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 68,238 99,300 164,182 143,649 12,973 1,414 994 102.28%
PBT -4,247 224 7,383 4,047 -549 -486 -1,541 18.39%
Tax 0 29 0 -337 0 0 0 -
NP -4,247 253 7,383 3,710 -549 -486 -1,541 18.39%
-
NP to SH -4,286 256 7,385 3,723 -549 -486 -1,541 18.57%
-
Tax Rate - -12.95% 0.00% 8.33% - - - -
Total Cost 72,485 99,047 156,799 139,939 13,522 1,900 2,535 74.82%
-
Net Worth 75,243 87,381 85,373 57,648 33,998 10,783 12,606 34.66%
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 75,243 87,381 85,373 57,648 33,998 10,783 12,606 34.66%
NOSH 952,444 853,333 811,538 581,718 392,142 131,351 132,844 38.84%
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 -6.22% 0.25% 4.50% 2.58% -4.23% -34.37% -155.03% -
ROE -5.70% 0.29% 8.65% 6.46% -1.61% -4.51% -12.22% -
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 7.16 11.64 20.23 24.69 3.31 1.08 0.75 45.62%
EPS -0.45 0.03 0.91 0.64 -0.14 -0.37 -1.16 -14.59%
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 2.95 4.30 7.11 6.22 0.56 0.06 0.04 104.71%
EPS -0.19 0.01 0.32 0.16 -0.02 -0.02 -0.07 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0378 0.037 0.025 0.0147 0.0047 0.0055 34.50%
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 0.84 0.47 0.40 0.36 1.51 11.15 8.02 -31.33%
P/EPS -13.33 183.33 8.79 14.06 -35.71 -32.43 -5.17 17.09%
EY -7.50 0.55 11.38 7.11 -2.80 -3.08 -19.33 -14.59%
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 0.84 0.52 0.52 0.40 2.72 13.01 8.02 -31.33%
P/EPS -13.33 200.00 11.54 15.63 -64.29 -37.84 -5.17 17.09%
EY -7.50 0.50 8.67 6.40 -1.56 -2.64 -19.33 -14.59%
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