[MMAG] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -11.52%
YoY- -49.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,925 13,410 12,408 15,855 16,225 15,768 14,556 -12.41%
PBT 106 1,054 888 2,415 2,610 2,140 2,184 -86.62%
Tax -40 -138 -124 -183 -88 -58 -84 -38.93%
NP 66 916 764 2,232 2,522 2,082 2,100 -89.97%
-
NP to SH 66 916 764 2,232 2,522 2,082 2,100 -89.97%
-
Tax Rate 37.74% 13.09% 13.96% 7.58% 3.37% 2.71% 3.85% -
Total Cost 11,858 12,494 11,644 13,623 13,702 13,686 12,456 -3.21%
-
Net Worth 25,687 18,058 20,136 27,106 20,811 20,477 20,803 15.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 25,687 18,058 20,136 27,106 20,811 20,477 20,803 15.05%
NOSH 124,998 130,857 136,428 132,163 132,307 131,772 131,249 -3.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.56% 6.83% 6.16% 14.08% 15.55% 13.20% 14.43% -
ROE 0.26% 5.07% 3.79% 8.23% 12.12% 10.17% 10.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.54 10.25 9.09 12.00 12.26 11.97 11.09 -9.52%
EPS 0.05 0.70 0.56 1.69 1.91 1.58 1.60 -90.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.138 0.1476 0.2051 0.1573 0.1554 0.1585 18.84%
Adjusted Per Share Value based on latest NOSH - 131,071
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.52 0.58 0.54 0.69 0.70 0.68 0.63 -11.97%
EPS 0.00 0.04 0.03 0.10 0.11 0.09 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0078 0.0087 0.0117 0.009 0.0089 0.009 14.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.13 0.17 0.17 0.26 0.39 0.37 0.38 -
P/RPS 1.36 1.66 1.87 2.17 3.18 3.09 3.43 -45.93%
P/EPS 243.75 24.29 30.36 15.40 20.45 23.42 23.75 370.26%
EY 0.41 4.12 3.29 6.50 4.89 4.27 4.21 -78.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.23 1.15 1.27 2.48 2.38 2.40 -58.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 27/08/04 -
Price 0.14 0.14 0.14 0.15 0.32 0.41 0.38 -
P/RPS 1.47 1.37 1.54 1.25 2.61 3.43 3.43 -43.06%
P/EPS 262.50 20.00 25.00 8.88 16.78 25.95 23.75 394.01%
EY 0.38 5.00 4.00 11.26 5.96 3.85 4.21 -79.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.01 0.95 0.73 2.03 2.64 2.40 -56.76%

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