[MMAG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -105.79%
YoY- -2092.0%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,510 2,401 9,514 7,209 5,375 2,480 10,987 -44.73%
PBT -1,484 -647 -1,822 -912 -418 -331 -2,053 -19.44%
Tax -8 -4 -65 -84 -66 -49 -5 36.75%
NP -1,492 -651 -1,887 -996 -484 -380 -2,058 -19.28%
-
NP to SH -1,492 -651 -1,887 -996 -484 -380 -2,058 -19.28%
-
Tax Rate - - - - - - - -
Total Cost 6,002 3,052 11,401 8,205 5,859 2,860 13,045 -40.37%
-
Net Worth 21,653 22,638 23,137 24,169 24,317 24,464 25,093 -9.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 21,653 22,638 23,137 24,169 24,317 24,464 25,093 -9.35%
NOSH 132,035 132,857 131,985 132,800 130,810 131,034 132,418 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -33.08% -27.11% -19.83% -13.82% -9.00% -15.32% -18.73% -
ROE -6.89% -2.88% -8.16% -4.12% -1.99% -1.55% -8.20% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.42 1.81 7.21 5.43 4.11 1.89 8.30 -44.59%
EPS -1.13 -0.49 -1.43 -0.75 -0.37 -0.29 -1.55 -18.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.1704 0.1753 0.182 0.1859 0.1867 0.1895 -9.17%
Adjusted Per Share Value based on latest NOSH - 131,282
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.20 0.10 0.41 0.31 0.23 0.11 0.48 -44.18%
EPS -0.06 -0.03 -0.08 -0.04 -0.02 -0.02 -0.09 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0098 0.01 0.0105 0.0105 0.0106 0.0109 -9.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.11 0.15 0.14 0.14 0.14 0.16 -
P/RPS 4.39 6.09 2.08 2.58 3.41 7.40 1.93 72.87%
P/EPS -13.27 -22.45 -10.49 -18.67 -37.84 -48.28 -10.29 18.45%
EY -7.53 -4.45 -9.53 -5.36 -2.64 -2.07 -9.71 -15.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.86 0.77 0.75 0.75 0.84 5.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 30/05/07 15/02/07 29/11/06 28/08/06 30/05/06 -
Price 0.12 0.12 0.10 0.14 0.14 0.13 0.14 -
P/RPS 3.51 6.64 1.39 2.58 3.41 6.87 1.69 62.71%
P/EPS -10.62 -24.49 -6.99 -18.67 -37.84 -44.83 -9.01 11.57%
EY -9.42 -4.08 -14.30 -5.36 -2.64 -2.23 -11.10 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.57 0.77 0.75 0.70 0.74 -0.90%

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