[MMAG] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -14.79%
YoY- -34.79%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 11,175 12,684 14,730 15,372 15,909 15,624 14,061 -14.21%
PBT -1,994 565 1,899 2,118 2,442 3,178 3,419 -
Tax -71 -188 -223 -193 -183 19 49 -
NP -2,065 377 1,676 1,925 2,259 3,197 3,468 -
-
NP to SH -2,065 377 1,676 1,925 2,259 3,197 3,468 -
-
Tax Rate - 33.27% 11.74% 9.11% 7.49% -0.60% -1.43% -
Total Cost 13,240 12,307 13,054 13,447 13,650 12,427 10,593 16.04%
-
Net Worth 25,085 27,077 18,422 20,136 20,355 20,915 20,560 14.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 25,085 27,077 18,422 20,136 20,355 20,915 20,560 14.19%
NOSH 132,165 131,764 133,499 136,428 131,071 132,968 132,307 -0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -18.48% 2.97% 11.38% 12.52% 14.20% 20.46% 24.66% -
ROE -8.23% 1.39% 9.10% 9.56% 11.10% 15.28% 16.87% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.46 9.63 11.03 11.27 12.14 11.75 10.63 -14.13%
EPS -1.56 0.29 1.26 1.41 1.72 2.40 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.2055 0.138 0.1476 0.1553 0.1573 0.1554 14.27%
Adjusted Per Share Value based on latest NOSH - 136,428
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.48 0.55 0.64 0.67 0.69 0.68 0.61 -14.77%
EPS -0.09 0.02 0.07 0.08 0.10 0.14 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0117 0.008 0.0087 0.0088 0.0091 0.0089 14.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.16 0.13 0.17 0.17 0.26 0.39 0.37 -
P/RPS 1.89 1.35 1.54 1.51 2.14 3.32 3.48 -33.45%
P/EPS -10.24 45.44 13.54 12.05 15.09 16.22 14.12 -
EY -9.77 2.20 7.38 8.30 6.63 6.16 7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 1.23 1.15 1.67 2.48 2.38 -50.08%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 25/02/05 15/12/04 -
Price 0.14 0.14 0.14 0.14 0.15 0.32 0.41 -
P/RPS 1.66 1.45 1.27 1.24 1.24 2.72 3.86 -43.05%
P/EPS -8.96 48.93 11.15 9.92 8.70 13.31 15.64 -
EY -11.16 2.04 8.97 10.08 11.49 7.51 6.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 1.01 0.95 0.97 2.03 2.64 -57.20%

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