[MMAG] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
02-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -242.58%
YoY- 7.12%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 407,026 288,591 189,291 93,583 616,701 483,701 319,519 17.52%
PBT -25,122 -13,432 -13,656 -2,443 3,074 664 -6,719 141.09%
Tax 406 29 0 0 -1,389 -42 -42 -
NP -24,716 -13,403 -13,656 -2,443 1,685 622 -6,761 137.49%
-
NP to SH -24,707 -13,377 -13,633 -2,441 1,712 649 -6,736 138.02%
-
Tax Rate - - - - 45.19% 6.33% - -
Total Cost 431,742 301,994 202,947 96,026 615,016 483,079 326,280 20.54%
-
Net Worth 82,568 91,320 89,401 94,441 90,709 75,860 67,722 14.14%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 82,568 91,320 89,401 94,441 90,709 75,860 67,722 14.14%
NOSH 908,345 891,800 873,910 841,724 788,095 721,111 724,301 16.30%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -6.07% -4.64% -7.21% -2.61% 0.27% 0.13% -2.12% -
ROE -29.92% -14.65% -15.25% -2.58% 1.89% 0.86% -9.95% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.81 32.36 21.66 11.12 78.25 67.08 44.11 1.05%
EPS -2.72 -1.50 -1.56 -0.29 0.22 0.09 -0.93 104.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.1024 0.1023 0.1122 0.1151 0.1052 0.0935 -1.86%
Adjusted Per Share Value based on latest NOSH - 841,724
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.62 12.50 8.20 4.05 26.70 20.94 13.83 17.54%
EPS -1.07 -0.58 -0.59 -0.11 0.07 0.03 -0.29 138.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0395 0.0387 0.0409 0.0393 0.0328 0.0293 14.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.085 0.055 0.075 0.075 0.10 0.08 0.085 -
P/RPS 0.19 0.17 0.35 0.67 0.13 0.12 0.19 0.00%
P/EPS -3.13 -3.67 -4.81 -25.86 46.03 88.89 -9.14 -51.08%
EY -32.00 -27.27 -20.80 -3.87 2.17 1.13 -10.94 104.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.54 0.73 0.67 0.87 0.76 0.91 2.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 -
Price 0.07 0.06 0.07 0.08 0.08 0.105 0.08 -
P/RPS 0.16 0.19 0.32 0.72 0.10 0.16 0.18 -7.55%
P/EPS -2.57 -4.00 -4.49 -27.59 36.83 116.67 -8.60 -55.33%
EY -38.86 -25.00 -22.29 -3.63 2.72 0.86 -11.63 123.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.59 0.68 0.71 0.70 1.00 0.86 -7.11%

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