[MMAG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 17.97%
YoY- -49.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,944 6,705 3,102 15,855 12,169 7,884 3,639 81.82%
PBT 80 527 222 2,415 1,958 1,070 546 -72.10%
Tax -30 -69 -31 -183 -66 -29 -21 26.76%
NP 50 458 191 2,232 1,892 1,041 525 -79.05%
-
NP to SH 50 458 191 2,232 1,892 1,041 525 -79.05%
-
Tax Rate 37.50% 13.09% 13.96% 7.58% 3.37% 2.71% 3.85% -
Total Cost 8,894 6,247 2,911 13,623 10,277 6,843 3,114 100.91%
-
Net Worth 25,687 18,058 20,136 27,106 20,812 20,477 20,803 15.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 25,687 18,058 20,136 27,106 20,812 20,477 20,803 15.05%
NOSH 125,000 130,857 136,428 132,163 132,307 131,772 131,249 -3.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.56% 6.83% 6.16% 14.08% 15.55% 13.20% 14.43% -
ROE 0.19% 2.54% 0.95% 8.23% 9.09% 5.08% 2.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.16 5.12 2.27 12.00 9.20 5.98 2.77 88.02%
EPS 0.04 0.35 0.14 1.69 1.43 0.79 0.40 -78.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2055 0.138 0.1476 0.2051 0.1573 0.1554 0.1585 18.84%
Adjusted Per Share Value based on latest NOSH - 131,071
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.39 0.29 0.13 0.69 0.53 0.34 0.16 80.82%
EPS 0.00 0.02 0.01 0.10 0.08 0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0078 0.0087 0.0117 0.009 0.0089 0.009 14.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.13 0.17 0.17 0.26 0.39 0.37 0.38 -
P/RPS 1.82 3.32 7.48 2.17 4.24 6.18 13.71 -73.88%
P/EPS 325.00 48.57 121.43 15.40 27.27 46.84 95.00 126.53%
EY 0.31 2.06 0.82 6.50 3.67 2.14 1.05 -55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.23 1.15 1.27 2.48 2.38 2.40 -58.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 27/08/04 -
Price 0.14 0.14 0.14 0.15 0.32 0.41 0.38 -
P/RPS 1.96 2.73 6.16 1.25 3.48 6.85 13.71 -72.56%
P/EPS 350.00 40.00 100.00 8.88 22.38 51.90 95.00 137.97%
EY 0.29 2.50 1.00 11.26 4.47 1.93 1.05 -57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.01 0.95 0.73 2.03 2.64 2.40 -56.76%

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