[MMAG] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -0.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 12,408 15,855 16,225 15,768 14,556 9,928 8,630 27.41%
PBT 888 2,415 2,610 2,140 2,184 4,422 4,269 -64.92%
Tax -124 -183 -88 -58 -84 -169 -338 -48.78%
NP 764 2,232 2,522 2,082 2,100 4,253 3,930 -66.47%
-
NP to SH 764 2,232 2,522 2,082 2,100 4,432 4,169 -67.77%
-
Tax Rate 13.96% 7.58% 3.37% 2.71% 3.85% 3.82% 7.92% -
Total Cost 11,644 13,623 13,702 13,686 12,456 5,675 4,700 83.19%
-
Net Worth 20,136 27,106 20,811 20,477 20,803 16,223 4,113 188.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 20,136 27,106 20,811 20,477 20,803 16,223 4,113 188.60%
NOSH 136,428 132,163 132,307 131,772 131,249 101,651 104,932 19.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.16% 14.08% 15.55% 13.20% 14.43% 42.84% 45.54% -
ROE 3.79% 8.23% 12.12% 10.17% 10.09% 27.32% 101.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.09 12.00 12.26 11.97 11.09 9.77 8.22 6.94%
EPS 0.56 1.69 1.91 1.58 1.60 4.36 3.97 -72.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.2051 0.1573 0.1554 0.1585 0.1596 0.0392 142.22%
Adjusted Per Share Value based on latest NOSH - 132,307
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.54 0.69 0.70 0.68 0.63 0.43 0.37 28.69%
EPS 0.03 0.10 0.11 0.09 0.09 0.19 0.18 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0087 0.0117 0.009 0.0089 0.009 0.007 0.0018 186.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.17 0.26 0.39 0.37 0.38 0.46 0.00 -
P/RPS 1.87 2.17 3.18 3.09 3.43 4.71 0.00 -
P/EPS 30.36 15.40 20.45 23.42 23.75 10.55 0.00 -
EY 3.29 6.50 4.89 4.27 4.21 9.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 2.48 2.38 2.40 2.88 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 25/02/05 15/12/04 27/08/04 24/06/04 25/02/04 -
Price 0.14 0.15 0.32 0.41 0.38 0.36 0.00 -
P/RPS 1.54 1.25 2.61 3.43 3.43 3.69 0.00 -
P/EPS 25.00 8.88 16.78 25.95 23.75 8.26 0.00 -
EY 4.00 11.26 5.96 3.85 4.21 12.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 2.03 2.64 2.40 2.26 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