[MMSV] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 116.62%
YoY- 117.81%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 19,084 7,652 39,691 32,571 16,467 5,003 26,675 -20.05%
PBT 5,283 1,693 10,510 8,764 4,050 785 5,031 3.32%
Tax -56 -22 -54 -32 -19 -9 -10 216.34%
NP 5,227 1,671 10,456 8,732 4,031 776 5,021 2.72%
-
NP to SH 5,227 1,671 10,456 8,732 4,031 776 5,021 2.72%
-
Tax Rate 1.06% 1.30% 0.51% 0.37% 0.47% 1.15% 0.20% -
Total Cost 13,857 5,981 29,235 23,839 12,436 4,227 21,654 -25.80%
-
Net Worth 34,302 32,446 30,992 29,323 24,479 22,633 22,822 31.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 1,633 - 1,631 - 1,631 16 - -
Div Payout % 31.25% - 15.60% - 40.49% 2.08% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 34,302 32,446 30,992 29,323 24,479 22,633 22,822 31.31%
NOSH 163,343 162,233 163,120 162,910 163,198 161,666 163,019 0.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 27.39% 21.84% 26.34% 26.81% 24.48% 15.51% 18.82% -
ROE 15.24% 5.15% 33.74% 29.78% 16.47% 3.43% 22.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.68 4.72 24.33 19.99 10.09 3.09 16.36 -20.16%
EPS 3.20 1.03 6.41 5.36 2.47 0.48 3.08 2.58%
DPS 1.00 0.00 1.00 0.00 1.00 0.01 0.00 -
NAPS 0.21 0.20 0.19 0.18 0.15 0.14 0.14 31.13%
Adjusted Per Share Value based on latest NOSH - 163,229
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.20 3.69 19.13 15.70 7.94 2.41 12.86 -20.05%
EPS 2.52 0.81 5.04 4.21 1.94 0.37 2.42 2.74%
DPS 0.79 0.00 0.79 0.00 0.79 0.01 0.00 -
NAPS 0.1654 0.1564 0.1494 0.1414 0.118 0.1091 0.11 31.34%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.74 0.67 0.525 0.555 0.275 0.265 0.205 -
P/RPS 6.33 14.20 2.16 2.78 2.73 8.56 1.25 195.76%
P/EPS 23.13 65.05 8.19 10.35 11.13 55.21 6.66 129.85%
EY 4.32 1.54 12.21 9.66 8.98 1.81 15.02 -56.52%
DY 1.35 0.00 1.90 0.00 3.64 0.04 0.00 -
P/NAPS 3.52 3.35 2.76 3.08 1.83 1.89 1.46 80.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 28/05/15 26/02/15 25/11/14 28/08/14 20/05/14 24/02/14 -
Price 0.635 0.79 0.635 0.66 0.43 0.225 0.215 -
P/RPS 5.44 16.75 2.61 3.30 4.26 7.27 1.31 159.03%
P/EPS 19.84 76.70 9.91 12.31 17.41 46.88 6.98 101.04%
EY 5.04 1.30 10.09 8.12 5.74 2.13 14.33 -50.26%
DY 1.57 0.00 1.57 0.00 2.33 0.04 0.00 -
P/NAPS 3.02 3.95 3.34 3.67 2.87 1.61 1.54 56.86%

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