[MMSV] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 116.43%
YoY- -23.81%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,675 27,126 23,670 12,432 16,257 18,098 19,302 23.99%
PBT 5,031 5,348 4,214 500 -3,122 880 1,674 107.83%
Tax -10 -2 12 12 6 10 0 -
NP 5,021 5,345 4,226 512 -3,116 890 1,674 107.56%
-
NP to SH 5,021 5,345 4,226 512 -3,116 890 1,674 107.56%
-
Tax Rate 0.20% 0.04% -0.28% -2.40% - -1.14% 0.00% -
Total Cost 21,654 21,781 19,444 11,920 19,373 17,208 17,628 14.65%
-
Net Worth 22,822 21,185 19,504 17,600 17,945 21,180 22,976 -0.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,822 21,185 19,504 17,600 17,945 21,180 22,976 -0.44%
NOSH 163,019 162,967 162,538 160,000 163,141 162,926 164,117 -0.44%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.82% 19.71% 17.85% 4.12% -19.17% 4.92% 8.67% -
ROE 22.00% 25.23% 21.67% 2.91% -17.36% 4.21% 7.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.36 16.65 14.56 7.77 9.96 11.11 11.76 24.54%
EPS 3.08 3.28 2.60 0.32 -1.91 0.55 1.02 108.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.11 0.11 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.86 13.08 11.41 5.99 7.84 8.72 9.30 24.04%
EPS 2.42 2.58 2.04 0.25 -1.50 0.43 0.81 107.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1021 0.094 0.0848 0.0865 0.1021 0.1108 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.145 0.105 0.09 0.09 0.10 0.11 -
P/RPS 1.25 0.87 0.72 1.16 0.90 0.90 0.94 20.86%
P/EPS 6.66 4.42 4.04 28.13 -4.71 18.29 10.78 -27.39%
EY 15.02 22.62 24.76 3.56 -21.22 5.47 9.27 37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.12 0.88 0.82 0.82 0.77 0.79 50.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 27/11/12 24/08/12 -
Price 0.215 0.205 0.10 0.11 0.11 0.09 0.10 -
P/RPS 1.31 1.23 0.69 1.42 1.10 0.81 0.85 33.31%
P/EPS 6.98 6.25 3.85 34.38 -5.76 16.46 9.80 -20.19%
EY 14.33 16.00 26.00 2.91 -17.36 6.07 10.20 25.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.58 0.83 1.00 1.00 0.69 0.71 67.32%

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