[MMAG] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -91.44%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 10,987 8,944 6,705 3,102 15,855 12,169 7,884 24.78%
PBT -2,053 80 527 222 2,415 1,958 1,070 -
Tax -5 -30 -69 -31 -183 -66 -29 -69.05%
NP -2,058 50 458 191 2,232 1,892 1,041 -
-
NP to SH -2,058 50 458 191 2,232 1,892 1,041 -
-
Tax Rate - 37.50% 13.09% 13.96% 7.58% 3.37% 2.71% -
Total Cost 13,045 8,894 6,247 2,911 13,623 10,277 6,843 53.80%
-
Net Worth 25,093 25,687 18,058 20,136 27,106 20,812 20,477 14.52%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,093 25,687 18,058 20,136 27,106 20,812 20,477 14.52%
NOSH 132,418 125,000 130,857 136,428 132,163 132,307 131,772 0.32%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -18.73% 0.56% 6.83% 6.16% 14.08% 15.55% 13.20% -
ROE -8.20% 0.19% 2.54% 0.95% 8.23% 9.09% 5.08% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.30 7.16 5.12 2.27 12.00 9.20 5.98 24.45%
EPS -1.55 0.04 0.35 0.14 1.69 1.43 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.2055 0.138 0.1476 0.2051 0.1573 0.1554 14.15%
Adjusted Per Share Value based on latest NOSH - 136,428
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.48 0.39 0.29 0.13 0.69 0.53 0.34 25.87%
EPS -0.09 0.00 0.02 0.01 0.10 0.08 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0111 0.0078 0.0087 0.0117 0.009 0.0089 14.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.13 0.17 0.17 0.26 0.39 0.37 -
P/RPS 1.93 1.82 3.32 7.48 2.17 4.24 6.18 -54.00%
P/EPS -10.29 325.00 48.57 121.43 15.40 27.27 46.84 -
EY -9.71 0.31 2.06 0.82 6.50 3.67 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 1.23 1.15 1.27 2.48 2.38 -50.08%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 -
Price 0.14 0.14 0.14 0.14 0.15 0.32 0.41 -
P/RPS 1.69 1.96 2.73 6.16 1.25 3.48 6.85 -60.69%
P/EPS -9.01 350.00 40.00 100.00 8.88 22.38 51.90 -
EY -11.10 0.29 2.50 1.00 11.26 4.47 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 1.01 0.95 0.73 2.03 2.64 -57.20%

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