[MMAG] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -41.39%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,101 5,664 5,716 11,536 13,317 13,228 12,452 -44.75%
PBT -3,621 -2,350 -2,252 -2,326 -1,630 -1,892 -2,172 40.46%
Tax 0 0 0 -6 -18 -20 -20 -
NP -3,621 -2,350 -2,252 -2,332 -1,649 -1,912 -2,192 39.61%
-
NP to SH -3,621 -2,350 -2,252 -2,332 -1,649 -1,912 -2,192 39.61%
-
Tax Rate - - - - - - - -
Total Cost 8,722 8,014 7,968 13,868 14,966 15,140 14,644 -29.14%
-
Net Worth 12,573 14,060 14,546 15,244 16,453 16,703 17,228 -18.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 12,573 14,060 14,546 15,244 16,453 16,703 17,228 -18.89%
NOSH 132,487 132,022 130,930 132,102 133,010 132,777 133,658 -0.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -70.99% -41.49% -39.40% -20.21% -12.38% -14.45% -17.60% -
ROE -28.80% -16.71% -15.48% -15.30% -10.02% -11.45% -12.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.85 4.29 4.37 8.73 10.01 9.96 9.32 -44.44%
EPS -2.73 -1.78 -1.72 -1.76 -1.24 -1.44 -1.64 40.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.1065 0.1111 0.1154 0.1237 0.1258 0.1289 -18.41%
Adjusted Per Share Value based on latest NOSH - 132,320
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.22 0.25 0.25 0.50 0.58 0.57 0.54 -44.95%
EPS -0.16 -0.10 -0.10 -0.10 -0.07 -0.08 -0.09 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0061 0.0063 0.0066 0.0071 0.0072 0.0075 -19.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.06 0.06 0.06 0.11 0.14 0.09 -
P/RPS 1.56 1.40 1.37 0.69 1.10 1.41 0.97 37.14%
P/EPS -2.20 -3.37 -3.49 -3.40 -8.87 -9.72 -5.49 -45.55%
EY -45.56 -29.67 -28.67 -29.42 -11.27 -10.29 -18.22 83.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.54 0.52 0.89 1.11 0.70 -6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.06 0.05 0.05 0.06 0.09 0.09 0.10 -
P/RPS 1.56 1.17 1.15 0.69 0.90 0.90 1.07 28.48%
P/EPS -2.20 -2.81 -2.91 -3.40 -7.26 -6.25 -6.10 -49.23%
EY -45.56 -35.60 -34.40 -29.42 -13.78 -16.00 -16.40 97.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.45 0.52 0.73 0.72 0.78 -13.23%

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