[MMSV] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 103.38%
YoY- -23.81%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,330 8,510 8,726 3,108 2,684 3,923 5,834 5.57%
PBT 1,020 1,903 1,982 125 -3,783 -177 672 31.97%
Tax -8 -6 3 3 -1 8 0 -
NP 1,012 1,897 1,985 128 -3,784 -169 672 31.28%
-
NP to SH 1,012 1,897 1,985 128 -3,784 -169 672 31.28%
-
Tax Rate 0.78% 0.32% -0.15% -2.40% - - 0.00% -
Total Cost 5,318 6,613 6,741 2,980 6,468 4,092 5,162 1.99%
-
Net Worth 22,851 21,259 19,524 17,600 17,941 21,969 22,946 -0.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,851 21,259 19,524 17,600 17,941 21,969 22,946 -0.27%
NOSH 163,225 163,534 162,704 160,000 163,103 168,999 163,902 -0.27%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.99% 22.29% 22.75% 4.12% -140.98% -4.31% 11.52% -
ROE 4.43% 8.92% 10.17% 0.73% -21.09% -0.77% 2.93% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.88 5.20 5.36 1.94 1.65 2.32 3.56 5.88%
EPS 0.62 1.16 1.22 0.08 -2.32 -0.10 0.41 31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.12 0.11 0.11 0.13 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.05 4.10 4.21 1.50 1.29 1.89 2.81 5.60%
EPS 0.49 0.91 0.96 0.06 -1.82 -0.08 0.32 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1025 0.0941 0.0848 0.0865 0.1059 0.1106 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.205 0.145 0.105 0.09 0.09 0.10 0.11 -
P/RPS 5.29 2.79 1.96 4.63 5.47 4.31 3.09 42.96%
P/EPS 33.06 12.50 8.61 112.50 -3.88 -100.00 26.83 14.89%
EY 3.02 8.00 11.62 0.89 -25.78 -1.00 3.73 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.12 0.88 0.82 0.82 0.77 0.79 50.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 27/11/12 24/08/12 -
Price 0.215 0.205 0.10 0.11 0.11 0.09 0.10 -
P/RPS 5.54 3.94 1.86 5.66 6.68 3.88 2.81 57.03%
P/EPS 34.68 17.67 8.20 137.50 -4.74 -90.00 24.39 26.36%
EY 2.88 5.66 12.20 0.73 -21.09 -1.11 4.10 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.58 0.83 1.00 1.00 0.69 0.71 67.32%

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