[MMAG] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 9,440 12,684 15,624 2,722 51.30%
PBT -2,987 565 3,178 1,129 -
Tax -84 -188 19 -7 128.76%
NP -3,071 377 3,197 1,122 -
-
NP to SH -3,071 377 3,197 1,122 -
-
Tax Rate - 33.27% -0.60% 0.62% -
Total Cost 12,511 12,307 12,427 1,600 98.35%
-
Net Worth 23,893 27,077 20,915 3,858 83.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 23,893 27,077 20,915 3,858 83.53%
NOSH 131,282 131,764 132,968 98,421 10.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -32.53% 2.97% 20.46% 41.22% -
ROE -12.85% 1.39% 15.28% 29.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.19 9.63 11.75 2.77 37.39%
EPS -2.34 0.29 2.40 1.14 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.2055 0.1573 0.0392 66.74%
Adjusted Per Share Value based on latest NOSH - 98,421
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.41 0.55 0.68 0.12 50.55%
EPS -0.13 0.02 0.14 0.05 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0117 0.0091 0.0017 82.20%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 0.14 0.13 0.39 0.00 -
P/RPS 1.95 1.35 3.32 0.00 -
P/EPS -5.98 45.44 16.22 0.00 -
EY -16.71 2.20 6.16 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 2.48 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 15/02/07 28/02/06 25/02/05 - -
Price 0.14 0.14 0.32 0.00 -
P/RPS 1.95 1.45 2.72 0.00 -
P/EPS -5.98 48.93 13.31 0.00 -
EY -16.71 2.04 7.51 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.68 2.03 0.00 -

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