[MMSV] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 725.39%
YoY- 152.45%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 20,012 26,675 27,126 23,670 12,432 16,257 18,098 6.93%
PBT 3,140 5,031 5,348 4,214 500 -3,122 880 133.68%
Tax -36 -10 -2 12 12 6 10 -
NP 3,104 5,021 5,345 4,226 512 -3,116 890 130.15%
-
NP to SH 3,104 5,021 5,345 4,226 512 -3,116 890 130.15%
-
Tax Rate 1.15% 0.20% 0.04% -0.28% -2.40% - -1.14% -
Total Cost 16,908 21,654 21,781 19,444 11,920 19,373 17,208 -1.16%
-
Net Worth 22,633 22,822 21,185 19,504 17,600 17,945 21,180 4.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 64 - - - - - - -
Div Payout % 2.08% - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 22,633 22,822 21,185 19,504 17,600 17,945 21,180 4.52%
NOSH 161,666 163,019 162,967 162,538 160,000 163,141 162,926 -0.51%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.51% 18.82% 19.71% 17.85% 4.12% -19.17% 4.92% -
ROE 13.71% 22.00% 25.23% 21.67% 2.91% -17.36% 4.21% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.38 16.36 16.65 14.56 7.77 9.96 11.11 7.48%
EPS 1.92 3.08 3.28 2.60 0.32 -1.91 0.55 130.29%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.12 0.11 0.11 0.13 5.06%
Adjusted Per Share Value based on latest NOSH - 162,704
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.65 12.86 13.08 11.41 5.99 7.84 8.72 6.99%
EPS 1.50 2.42 2.58 2.04 0.25 -1.50 0.43 130.18%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.11 0.1021 0.094 0.0848 0.0865 0.1021 4.52%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.265 0.205 0.145 0.105 0.09 0.09 0.10 -
P/RPS 2.14 1.25 0.87 0.72 1.16 0.90 0.90 78.24%
P/EPS 13.80 6.66 4.42 4.04 28.13 -4.71 18.29 -17.13%
EY 7.25 15.02 22.62 24.76 3.56 -21.22 5.47 20.68%
DY 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.46 1.12 0.88 0.82 0.82 0.77 82.06%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 27/11/12 -
Price 0.225 0.215 0.205 0.10 0.11 0.11 0.09 -
P/RPS 1.82 1.31 1.23 0.69 1.42 1.10 0.81 71.63%
P/EPS 11.72 6.98 6.25 3.85 34.38 -5.76 16.46 -20.27%
EY 8.53 14.33 16.00 26.00 2.91 -17.36 6.07 25.48%
DY 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.54 1.58 0.83 1.00 1.00 0.69 76.01%

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