[MMAG] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 64.92%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,603 3,102 3,740 4,285 4,245 3,639 3,455 2.83%
PBT 305 222 484 888 524 546 1,220 -60.28%
Tax -38 -31 -117 -37 -8 -21 85 -
NP 267 191 367 851 516 525 1,305 -65.24%
-
NP to SH 267 191 367 851 516 525 1,305 -65.24%
-
Tax Rate 12.46% 13.96% 24.17% 4.17% 1.53% 3.85% -6.97% -
Total Cost 3,336 2,911 3,373 3,434 3,729 3,114 2,150 33.99%
-
Net Worth 18,422 20,136 20,355 20,915 20,560 20,803 18,111 1.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,422 20,136 20,355 20,915 20,560 20,803 18,111 1.14%
NOSH 133,499 136,428 131,071 132,968 132,307 131,249 113,478 11.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.41% 6.16% 9.81% 19.86% 12.16% 14.43% 37.77% -
ROE 1.45% 0.95% 1.80% 4.07% 2.51% 2.52% 7.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.70 2.27 2.85 3.22 3.21 2.77 3.04 -7.59%
EPS 0.20 0.14 0.28 0.64 0.39 0.40 1.15 -68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1476 0.1553 0.1573 0.1554 0.1585 0.1596 -9.23%
Adjusted Per Share Value based on latest NOSH - 132,968
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.16 0.13 0.16 0.19 0.18 0.16 0.15 4.39%
EPS 0.01 0.01 0.02 0.04 0.02 0.02 0.06 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.0087 0.0088 0.0091 0.0089 0.009 0.0078 1.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.17 0.17 0.26 0.39 0.37 0.38 0.46 -
P/RPS 6.30 7.48 9.11 12.10 11.53 13.71 15.11 -44.15%
P/EPS 85.00 121.43 92.86 60.94 94.87 95.00 40.00 65.21%
EY 1.18 0.82 1.08 1.64 1.05 1.05 2.50 -39.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.15 1.67 2.48 2.38 2.40 2.88 -43.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 27/08/04 24/06/04 -
Price 0.14 0.14 0.15 0.32 0.41 0.38 0.36 -
P/RPS 5.19 6.16 5.26 9.93 12.78 13.71 11.82 -42.20%
P/EPS 70.00 100.00 53.57 50.00 105.13 95.00 31.30 70.93%
EY 1.43 1.00 1.87 2.00 0.95 1.05 3.19 -41.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.97 2.03 2.64 2.40 2.26 -41.51%

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