[MMAG] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -67.54%
YoY- -127.14%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 417,219 273,570 129,847 63,930 26,454 13,481 2,828 2650.11%
PBT 6,917 2,870 3,697 -3,131 -1,913 -1,364 -355 -
Tax -1,043 -706 -480 -74 0 0 0 -
NP 5,874 2,164 3,217 -3,205 -1,913 -1,364 -355 -
-
NP to SH 5,955 2,232 3,217 -3,205 -1,913 -1,364 -355 -
-
Tax Rate 15.08% 24.60% 12.98% - - - - -
Total Cost 411,345 271,406 126,630 67,135 28,367 14,845 3,183 2418.73%
-
Net Worth 55,153 50,464 51,253 29,109 25,129 21,106 11,848 177.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,153 50,464 51,253 29,109 25,129 21,106 11,848 177.49%
NOSH 556,542 544,390 545,254 330,412 289,848 239,298 147,916 140.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.41% 0.79% 2.48% -5.01% -7.23% -10.12% -12.55% -
ROE 10.80% 4.42% 6.28% -11.01% -7.61% -6.46% -3.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.97 50.25 23.81 19.35 9.13 5.63 1.91 1042.19%
EPS 1.07 0.41 0.59 -0.97 -0.66 -0.57 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0991 0.0927 0.094 0.0881 0.0867 0.0882 0.0801 15.17%
Adjusted Per Share Value based on latest NOSH - 461,428
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.06 11.84 5.62 2.77 1.15 0.58 0.12 2686.71%
EPS 0.26 0.10 0.14 -0.14 -0.08 -0.06 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0218 0.0222 0.0126 0.0109 0.0091 0.0051 178.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.09 0.12 0.10 0.05 0.04 0.08 -
P/RPS 0.12 0.18 0.50 0.52 0.55 0.71 4.18 -90.52%
P/EPS 8.41 21.95 20.34 -10.31 -7.58 -7.02 -33.33 -
EY 11.89 4.56 4.92 -9.70 -13.20 -14.25 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.28 1.14 0.58 0.45 1.00 -6.06%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 09/08/11 -
Price 0.10 0.09 0.30 0.10 0.09 0.05 0.04 -
P/RPS 0.13 0.18 1.26 0.52 0.99 0.89 2.09 -84.16%
P/EPS 9.35 21.95 50.85 -10.31 -13.64 -8.77 -16.67 -
EY 10.70 4.56 1.97 -9.70 -7.33 -11.40 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.97 3.19 1.14 1.04 0.57 0.50 59.45%

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