[MMCCORP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MMCCORP] MMC CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 207.83%
YoY- 121.76%
Quarter Report
Latest QR
Upcoming QR
MMCCORP's Result
MMCCORP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,866,746 1,860,254 1,847,072 1,956,615 1,901,470 1,740,196 2,062,191 24.63%
PBT 259,910 86,031 -89,361 168,495 42,154 129,381 224,499 10.28%
Tax 18,048 -33,685 156,636 41,866 35,164 -43,973 -55,977 -
NP 277,958 52,346 67,275 210,361 77,318 85,408 168,522 39.72%
-
NP to SH 165,451 23,575 35,822 135,018 43,861 8,822 80,040 62.48%
-
Tax Rate -6.94% 39.15% - -24.85% -83.42% 33.99% 24.93% -
Total Cost 2,588,788 1,807,908 1,779,797 1,746,254 1,824,152 1,654,788 1,893,669 23.24%
-
Net Worth 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 2.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,247,338 7,186,435 7,186,435 7,216,886 6,973,278 6,973,278 7,034,180 2.01%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.70% 2.81% 3.64% 10.75% 4.07% 4.91% 8.17% -
ROE 2.28% 0.33% 0.50% 1.87% 0.63% 0.13% 1.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.14 61.09 60.66 64.25 62.44 57.15 67.72 24.63%
EPS 5.43 0.77 1.18 4.43 1.44 0.29 2.63 62.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.36 2.36 2.37 2.29 2.29 2.31 2.01%
Adjusted Per Share Value based on latest NOSH - 3,045,100
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 94.14 61.09 60.66 64.25 62.44 57.15 67.72 24.63%
EPS 5.43 0.77 1.18 4.43 1.44 0.29 2.63 62.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.36 2.36 2.37 2.29 2.29 2.31 2.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.54 2.82 2.88 2.59 2.70 2.58 2.63 -
P/RPS 2.70 4.62 4.75 4.03 4.32 4.51 3.88 -21.52%
P/EPS 46.75 364.25 244.82 58.41 187.45 890.54 100.06 -39.87%
EY 2.14 0.27 0.41 1.71 0.53 0.11 1.00 66.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.19 1.22 1.09 1.18 1.13 1.14 -4.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 2.35 2.72 2.78 2.82 2.50 2.68 2.51 -
P/RPS 2.50 4.45 4.58 4.39 4.00 4.69 3.71 -23.19%
P/EPS 43.25 351.33 236.32 63.60 173.57 925.06 95.49 -41.10%
EY 2.31 0.28 0.42 1.57 0.58 0.11 1.05 69.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.15 1.18 1.19 1.09 1.17 1.09 -6.23%

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