[MMCCORP] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.45%
YoY- 167.23%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,765,501 6,460,810 4,727,000 1,860,254 7,445,353 5,598,281 3,641,666 79.31%
PBT 885,609 537,790 345,941 86,031 250,669 340,030 171,535 197.82%
Tax -81,307 -28,446 -15,637 -33,685 189,693 33,057 -8,809 338.23%
NP 804,302 509,344 330,304 52,346 440,362 373,087 162,726 189.31%
-
NP to SH 492,932 293,780 189,026 23,575 223,523 187,701 52,683 342.22%
-
Tax Rate 9.18% 5.29% 4.52% 39.15% -75.67% -9.72% 5.14% -
Total Cost 7,961,199 5,951,466 4,396,696 1,807,908 7,004,991 5,225,194 3,478,940 73.39%
-
Net Worth 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 4.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,490,946 7,308,240 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 4.87%
NOSH 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 3,045,100 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.18% 7.88% 6.99% 2.81% 5.91% 6.66% 4.47% -
ROE 6.58% 4.02% 2.61% 0.33% 3.11% 2.60% 0.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 287.86 212.17 155.23 61.09 244.50 183.85 119.59 79.32%
EPS 16.19 9.65 6.21 0.77 7.34 6.16 1.73 342.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.40 2.38 2.36 2.36 2.37 2.29 4.87%
Adjusted Per Share Value based on latest NOSH - 3,045,100
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 287.86 212.17 155.23 61.09 244.50 183.85 119.59 79.32%
EPS 16.19 9.65 6.21 0.77 7.34 6.16 1.73 342.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.40 2.38 2.36 2.36 2.37 2.29 4.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.39 2.38 2.54 2.82 2.88 2.59 2.70 -
P/RPS 0.83 1.12 1.64 4.62 1.18 1.41 2.26 -48.62%
P/EPS 14.76 24.67 40.92 364.25 39.23 42.02 156.06 -79.15%
EY 6.77 4.05 2.44 0.27 2.55 2.38 0.64 379.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.07 1.19 1.22 1.09 1.18 -12.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 -
Price 2.60 2.35 2.35 2.72 2.78 2.82 2.50 -
P/RPS 0.90 1.11 1.51 4.45 1.14 1.53 2.09 -42.88%
P/EPS 16.06 24.36 37.86 351.33 37.87 45.75 144.50 -76.79%
EY 6.23 4.11 2.64 0.28 2.64 2.19 0.69 331.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.99 1.15 1.18 1.19 1.09 -1.83%

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