[MMAG] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 60.82%
YoY- 15.82%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 11,536 13,317 13,228 12,452 9,634 8,961 9,020 17.80%
PBT -2,326 -1,630 -1,892 -2,172 -5,581 -3,836 -2,968 -14.98%
Tax -6 -18 -20 -20 -14 -17 -16 -47.96%
NP -2,332 -1,649 -1,912 -2,192 -5,595 -3,853 -2,984 -15.14%
-
NP to SH -2,332 -1,649 -1,912 -2,192 -5,595 -3,853 -2,984 -15.14%
-
Tax Rate - - - - - - - -
Total Cost 13,868 14,966 15,140 14,644 15,229 12,814 12,004 10.09%
-
Net Worth 15,244 16,453 16,703 17,228 17,597 20,534 21,653 -20.84%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 15,244 16,453 16,703 17,228 17,597 20,534 21,653 -20.84%
NOSH 132,102 133,010 132,777 133,658 132,309 132,568 132,035 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -20.21% -12.38% -14.45% -17.60% -58.08% -43.00% -33.08% -
ROE -15.30% -10.02% -11.45% -12.72% -31.79% -18.76% -13.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.73 10.01 9.96 9.32 7.28 6.76 6.83 17.75%
EPS -1.76 -1.24 -1.44 -1.64 -4.23 -2.91 -2.26 -15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1154 0.1237 0.1258 0.1289 0.133 0.1549 0.164 -20.87%
Adjusted Per Share Value based on latest NOSH - 133,658
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.50 0.58 0.57 0.54 0.42 0.39 0.39 17.99%
EPS -0.10 -0.07 -0.08 -0.09 -0.24 -0.17 -0.13 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0071 0.0072 0.0075 0.0076 0.0089 0.0094 -20.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.06 0.11 0.14 0.09 0.14 0.10 0.15 -
P/RPS 0.69 1.10 1.41 0.97 1.92 1.48 2.20 -53.80%
P/EPS -3.40 -8.87 -9.72 -5.49 -3.31 -3.44 -6.64 -35.96%
EY -29.42 -11.27 -10.29 -18.22 -30.21 -29.07 -15.07 56.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.89 1.11 0.70 1.05 0.65 0.91 -31.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 26/11/08 29/08/08 29/05/08 27/02/08 23/11/07 -
Price 0.06 0.09 0.09 0.10 0.12 0.11 0.12 -
P/RPS 0.69 0.90 0.90 1.07 1.65 1.63 1.76 -46.40%
P/EPS -3.40 -7.26 -6.25 -6.10 -2.84 -3.78 -5.31 -25.69%
EY -29.42 -13.78 -16.00 -16.40 -35.24 -26.42 -18.83 34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.72 0.78 0.90 0.71 0.73 -20.22%

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