[MMSV] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -46.79%
YoY- 1987.53%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 23,670 12,432 16,257 18,098 19,302 15,268 18,723 16.93%
PBT 4,214 500 -3,122 880 1,674 660 16 4022.79%
Tax 12 12 6 10 0 12 7 43.28%
NP 4,226 512 -3,116 890 1,674 672 23 3142.25%
-
NP to SH 4,226 512 -3,116 890 1,674 672 23 3142.25%
-
Tax Rate -0.28% -2.40% - -1.14% 0.00% -1.82% -43.75% -
Total Cost 19,444 11,920 19,373 17,208 17,628 14,596 18,700 2.63%
-
Net Worth 19,504 17,600 17,945 21,180 22,976 21,449 23,399 -11.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 19,504 17,600 17,945 21,180 22,976 21,449 23,399 -11.44%
NOSH 162,538 160,000 163,141 162,926 164,117 164,999 180,000 -6.58%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.85% 4.12% -19.17% 4.92% 8.67% 4.40% 0.12% -
ROE 21.67% 2.91% -17.36% 4.21% 7.29% 3.13% 0.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.56 7.77 9.96 11.11 11.76 9.25 10.40 25.17%
EPS 2.60 0.32 -1.91 0.55 1.02 0.40 0.01 3987.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.13 0.14 0.13 0.13 -5.20%
Adjusted Per Share Value based on latest NOSH - 168,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.41 5.99 7.84 8.72 9.30 7.36 9.03 16.89%
EPS 2.04 0.25 -1.50 0.43 0.81 0.32 0.01 3376.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0848 0.0865 0.1021 0.1108 0.1034 0.1128 -11.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.105 0.09 0.09 0.10 0.11 0.11 0.12 -
P/RPS 0.72 1.16 0.90 0.90 0.94 1.19 1.15 -26.83%
P/EPS 4.04 28.13 -4.71 18.29 10.78 27.01 939.13 -97.36%
EY 24.76 3.56 -21.22 5.47 9.27 3.70 0.11 3612.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.82 0.77 0.79 0.85 0.92 -2.92%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 27/11/12 24/08/12 29/05/12 27/02/12 -
Price 0.10 0.11 0.11 0.09 0.10 0.11 0.11 -
P/RPS 0.69 1.42 1.10 0.81 0.85 1.19 1.06 -24.91%
P/EPS 3.85 34.38 -5.76 16.46 9.80 27.01 860.87 -97.29%
EY 26.00 2.91 -17.36 6.07 10.20 3.70 0.12 3519.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.00 1.00 0.69 0.71 0.85 0.85 -1.57%

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