[MMAG] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -27.65%
YoY- -236.94%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,489 9,440 9,845 10,553 11,175 12,684 14,730 -25.43%
PBT -1,700 -2,987 -2,939 -2,547 -1,994 565 1,899 -
Tax -95 -84 -68 -89 -71 -188 -223 -43.41%
NP -1,795 -3,071 -3,007 -2,636 -2,065 377 1,676 -
-
NP to SH -1,795 -3,071 -3,007 -2,636 -2,065 377 1,676 -
-
Tax Rate - - - - - 33.27% 11.74% -
Total Cost 11,284 12,511 12,852 13,189 13,240 12,307 13,054 -9.26%
-
Net Worth 23,437 23,893 24,167 24,464 25,085 27,077 18,422 17.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 23,437 23,893 24,167 24,464 25,085 27,077 18,422 17.42%
NOSH 133,166 131,282 130,000 131,034 132,165 131,764 133,499 -0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -18.92% -32.53% -30.54% -24.98% -18.48% 2.97% 11.38% -
ROE -7.66% -12.85% -12.44% -10.77% -8.23% 1.39% 9.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.13 7.19 7.57 8.05 8.46 9.63 11.03 -25.25%
EPS -1.35 -2.34 -2.31 -2.01 -1.56 0.29 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.182 0.1859 0.1867 0.1898 0.2055 0.138 17.62%
Adjusted Per Share Value based on latest NOSH - 131,034
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.41 0.41 0.43 0.46 0.48 0.55 0.64 -25.70%
EPS -0.08 -0.13 -0.13 -0.11 -0.09 0.02 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0103 0.0105 0.0106 0.0109 0.0117 0.008 16.82%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.15 0.14 0.14 0.14 0.16 0.13 0.17 -
P/RPS 2.11 1.95 1.85 1.74 1.89 1.35 1.54 23.38%
P/EPS -11.13 -5.98 -6.05 -6.96 -10.24 45.44 13.54 -
EY -8.99 -16.71 -16.52 -14.37 -9.77 2.20 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.77 0.75 0.75 0.84 0.63 1.23 -21.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 15/02/07 29/11/06 28/08/06 30/05/06 28/02/06 29/11/05 -
Price 0.10 0.14 0.14 0.13 0.14 0.14 0.14 -
P/RPS 1.40 1.95 1.85 1.61 1.66 1.45 1.27 6.71%
P/EPS -7.42 -5.98 -6.05 -6.46 -8.96 48.93 11.15 -
EY -13.48 -16.71 -16.52 -15.47 -11.16 2.04 8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.75 0.70 0.74 0.68 1.01 -31.73%

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