[MMAG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -81.41%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 13,481 2,828 6,231 3,608 2,194 1,272 5,346 85.16%
PBT -1,364 -355 -1,411 -1,083 -597 -231 -3,431 -45.90%
Tax 0 0 0 0 0 0 110 -
NP -1,364 -355 -1,411 -1,083 -597 -231 -3,321 -44.71%
-
NP to SH -1,364 -355 -1,411 -1,083 -597 -231 -3,321 -44.71%
-
Tax Rate - - - - - - - -
Total Cost 14,845 3,183 7,642 4,691 2,791 1,503 8,667 43.10%
-
Net Worth 21,106 11,848 10,981 10,843 11,382 120,255 11,954 46.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,106 11,848 10,981 10,843 11,382 120,255 11,954 46.03%
NOSH 239,298 147,916 133,113 132,073 132,666 135,882 132,388 48.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -10.12% -12.55% -22.64% -30.02% -27.21% -18.16% -62.12% -
ROE -6.46% -3.00% -12.85% -9.99% -5.24% -0.19% -27.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.63 1.91 4.68 2.73 1.65 0.94 4.04 24.73%
EPS -0.57 -0.24 -1.06 -0.82 -0.45 -0.17 -2.51 -62.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0801 0.0825 0.0821 0.0858 0.885 0.0903 -1.55%
Adjusted Per Share Value based on latest NOSH - 131,351
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.58 0.12 0.27 0.16 0.09 0.06 0.23 85.16%
EPS -0.06 -0.02 -0.06 -0.05 -0.03 -0.01 -0.14 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0051 0.0048 0.0047 0.0049 0.0521 0.0052 45.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.04 0.08 0.19 0.12 0.05 0.05 0.06 -
P/RPS 0.71 4.18 4.06 4.39 3.02 5.34 1.49 -38.96%
P/EPS -7.02 -33.33 -17.92 -14.63 -11.11 -29.41 -2.39 104.96%
EY -14.25 -3.00 -5.58 -6.83 -9.00 -3.40 -41.81 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.00 2.30 1.46 0.58 0.06 0.66 -22.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 09/08/11 30/05/11 24/02/11 08/12/10 27/08/10 26/05/10 -
Price 0.05 0.04 0.12 0.14 0.12 0.05 0.05 -
P/RPS 0.89 2.09 2.56 5.12 7.26 5.34 1.24 -19.81%
P/EPS -8.77 -16.67 -11.32 -17.07 -26.67 -29.41 -1.99 168.55%
EY -11.40 -6.00 -8.83 -5.86 -3.75 -3.40 -50.17 -62.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 1.45 1.71 1.40 0.06 0.55 2.40%

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