[MMAG] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -8.79%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 63,930 29,077 17,518 7,787 6,231 5,128 4,708 468.27%
PBT -3,131 -2,248 -2,185 -1,542 -1,418 -1,798 -2,853 6.38%
Tax -74 7 7 7 7 110 110 -
NP -3,205 -2,241 -2,178 -1,535 -1,411 -1,688 -2,743 10.92%
-
NP to SH -3,205 -2,241 -2,178 -1,535 -1,411 -1,688 -2,743 10.92%
-
Tax Rate - - - - - - - -
Total Cost 67,135 31,318 19,696 9,322 7,642 6,816 7,451 332.42%
-
Net Worth 40,651 33,998 29,664 11,848 10,824 10,783 11,215 135.78%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,651 33,998 29,664 11,848 10,824 10,783 11,215 135.78%
NOSH 461,428 392,142 336,333 147,916 131,200 131,351 130,714 131.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.01% -7.71% -12.43% -19.71% -22.64% -32.92% -58.26% -
ROE -7.88% -6.59% -7.34% -12.96% -13.04% -15.65% -24.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.85 7.41 5.21 5.26 4.75 3.90 3.60 145.32%
EPS -0.69 -0.57 -0.65 -1.04 -1.08 -1.29 -2.10 -52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0881 0.0867 0.0882 0.0801 0.0825 0.0821 0.0858 1.77%
Adjusted Per Share Value based on latest NOSH - 147,916
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.77 1.26 0.76 0.34 0.27 0.22 0.20 475.80%
EPS -0.14 -0.10 -0.09 -0.07 -0.06 -0.07 -0.12 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0147 0.0128 0.0051 0.0047 0.0047 0.0049 134.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.10 0.05 0.04 0.08 0.19 0.12 0.05 -
P/RPS 0.72 0.67 0.77 1.52 4.00 3.07 1.39 -35.47%
P/EPS -14.40 -8.75 -6.18 -7.71 -17.67 -9.34 -2.38 231.67%
EY -6.95 -11.43 -16.19 -12.97 -5.66 -10.71 -41.97 -69.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.58 0.45 1.00 2.30 1.46 0.58 56.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/10/12 28/02/12 08/11/11 09/08/11 30/05/11 24/02/11 08/12/10 -
Price 0.10 0.09 0.05 0.04 0.12 0.14 0.12 -
P/RPS 0.72 1.21 0.96 0.76 2.53 3.59 3.33 -63.94%
P/EPS -14.40 -15.75 -7.72 -3.85 -11.16 -10.89 -5.72 84.95%
EY -6.95 -6.35 -12.95 -25.94 -8.96 -9.18 -17.49 -45.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 0.57 0.50 1.45 1.71 1.40 -12.78%

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