[MMAG] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -0.52%
YoY- 45.14%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 190,949 7,787 5,189 9,865 10,370 9,410 10,553 61.95%
PBT 921 -1,542 -3,099 -2,907 -5,278 -2,016 -2,547 -
Tax -554 7 110 1 -19 -50 -89 35.59%
NP 367 -1,535 -2,989 -2,906 -5,297 -2,066 -2,636 -
-
NP to SH 367 -1,535 -2,989 -2,906 -5,297 -2,066 -2,636 -
-
Tax Rate 60.15% - - - - - - -
Total Cost 190,582 9,322 8,178 12,771 15,667 11,476 13,189 56.00%
-
Net Worth 51,253 11,848 120,255 14,546 17,228 22,638 24,464 13.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 51,253 11,848 120,255 14,546 17,228 22,638 24,464 13.10%
NOSH 545,254 147,916 135,882 130,930 133,658 132,857 131,034 26.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.19% -19.71% -57.60% -29.46% -51.08% -21.96% -24.98% -
ROE 0.72% -12.96% -2.49% -19.98% -30.75% -9.13% -10.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.02 5.26 3.82 7.53 7.76 7.08 8.05 27.73%
EPS 0.07 -1.04 -2.20 -2.22 -3.96 -1.56 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0801 0.885 0.1111 0.1289 0.1704 0.1867 -10.79%
Adjusted Per Share Value based on latest NOSH - 130,930
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.55 0.39 0.26 0.49 0.52 0.47 0.53 61.84%
EPS 0.02 -0.08 -0.15 -0.15 -0.27 -0.10 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0256 0.0059 0.0602 0.0073 0.0086 0.0113 0.0122 13.13%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.08 0.05 0.06 0.09 0.11 0.14 -
P/RPS 0.34 1.52 1.31 0.80 1.16 1.55 1.74 -23.80%
P/EPS 178.28 -7.71 -2.27 -2.70 -2.27 -7.07 -6.96 -
EY 0.56 -12.97 -43.99 -36.99 -44.03 -14.14 -14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.00 0.06 0.54 0.70 0.65 0.75 9.30%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 09/08/11 27/08/10 27/08/09 29/08/08 30/08/07 28/08/06 -
Price 0.30 0.04 0.05 0.05 0.10 0.12 0.13 -
P/RPS 0.86 0.76 1.31 0.66 1.29 1.69 1.61 -9.91%
P/EPS 445.71 -3.85 -2.27 -2.25 -2.52 -7.72 -6.46 -
EY 0.22 -25.94 -43.99 -44.39 -39.63 -12.96 -15.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 0.50 0.06 0.45 0.78 0.70 0.70 28.73%

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