[MMAG] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 24.0%
YoY- -14.87%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 553,585 63,930 6,231 5,346 11,549 9,658 9,489 96.81%
PBT 6,880 -3,131 -1,418 -3,431 -2,887 -5,382 -1,700 -
Tax -1,163 -74 7 110 -4 -18 -95 51.75%
NP 5,717 -3,205 -1,411 -3,321 -2,891 -5,400 -1,795 -
-
NP to SH 5,901 -3,205 -1,411 -3,321 -2,891 -5,400 -1,795 -
-
Tax Rate 16.90% - - - - - - -
Total Cost 547,868 67,135 7,642 8,667 14,440 15,058 11,284 90.88%
-
Net Worth 70,290 40,651 10,824 11,963 15,269 17,768 23,437 20.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 70,290 40,651 10,824 11,963 15,269 17,768 23,437 20.06%
NOSH 710,000 461,428 131,200 131,904 132,320 132,010 133,166 32.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.03% -5.01% -22.64% -62.12% -25.03% -55.91% -18.92% -
ROE 8.40% -7.88% -13.04% -27.76% -18.93% -30.39% -7.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.97 13.85 4.75 4.05 8.73 7.32 7.13 48.92%
EPS 0.83 -0.69 -1.08 -2.52 -2.18 -4.09 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0881 0.0825 0.0907 0.1154 0.1346 0.176 -9.13%
Adjusted Per Share Value based on latest NOSH - 131,904
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.70 3.20 0.31 0.27 0.58 0.48 0.47 97.14%
EPS 0.30 -0.16 -0.07 -0.17 -0.14 -0.27 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0203 0.0054 0.006 0.0076 0.0089 0.0117 20.13%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.095 0.10 0.19 0.06 0.06 0.14 0.15 -
P/RPS 0.12 0.72 4.00 1.48 0.69 1.91 2.11 -37.95%
P/EPS 11.43 -14.40 -17.67 -2.38 -2.75 -3.42 -11.13 -
EY 8.75 -6.95 -5.66 -41.96 -36.41 -29.22 -8.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 2.30 0.66 0.52 1.04 0.85 2.04%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/10/12 30/05/11 26/05/10 29/05/09 29/05/08 30/05/07 -
Price 0.13 0.10 0.12 0.05 0.06 0.12 0.10 -
P/RPS 0.17 0.72 2.53 1.23 0.69 1.64 1.40 -29.60%
P/EPS 15.64 -14.40 -11.16 -1.99 -2.75 -2.93 -7.42 -
EY 6.39 -6.95 -8.96 -50.35 -36.41 -34.09 -13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.14 1.45 0.55 0.52 0.89 0.57 14.86%

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