[MMAG] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 21.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 15,909 15,624 14,061 9,816 6,177 2,722 0 -
PBT 2,442 3,178 3,419 2,895 2,349 1,129 0 -
Tax -183 19 49 57 78 -7 0 -
NP 2,259 3,197 3,468 2,952 2,427 1,122 0 -
-
NP to SH 2,259 3,197 3,468 2,952 2,427 1,122 0 -
-
Tax Rate 7.49% -0.60% -1.43% -1.97% -3.32% 0.62% - -
Total Cost 13,650 12,427 10,593 6,864 3,750 1,600 0 -
-
Net Worth 20,355 20,915 20,560 20,803 18,111 3,858 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 20,355 20,915 20,560 20,803 18,111 3,858 0 -
NOSH 131,071 132,968 132,307 131,249 113,478 98,421 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.20% 20.46% 24.66% 30.07% 39.29% 41.22% 0.00% -
ROE 11.10% 15.28% 16.87% 14.19% 13.40% 29.08% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 12.14 11.75 10.63 7.48 5.44 2.77 0.00 -
EPS 1.72 2.40 2.62 2.25 2.14 1.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1553 0.1573 0.1554 0.1585 0.1596 0.0392 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,249
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.69 0.68 0.61 0.43 0.27 0.12 0.00 -
EPS 0.10 0.14 0.15 0.13 0.11 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0091 0.0089 0.009 0.0078 0.0017 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.26 0.39 0.37 0.38 0.46 0.00 0.00 -
P/RPS 2.14 3.32 3.48 5.08 8.45 0.00 0.00 -
P/EPS 15.09 16.22 14.12 16.90 21.51 0.00 0.00 -
EY 6.63 6.16 7.08 5.92 4.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.48 2.38 2.40 2.88 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 15/12/04 - - - - -
Price 0.15 0.32 0.41 0.00 0.00 0.00 0.00 -
P/RPS 1.24 2.72 3.86 0.00 0.00 0.00 0.00 -
P/EPS 8.70 13.31 15.64 0.00 0.00 0.00 0.00 -
EY 11.49 7.51 6.39 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.03 2.64 0.00 0.00 0.00 0.00 -

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