[MMAG] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 111.45%
YoY- 123.91%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 553,585 454,695 324,019 190,949 63,930 29,077 17,518 897.44%
PBT 6,880 5,699 1,103 921 -3,131 -2,248 -2,185 -
Tax -1,163 -1,117 -780 -554 -74 7 7 -
NP 5,717 4,582 323 367 -3,205 -2,241 -2,178 -
-
NP to SH 5,901 4,663 391 367 -3,205 -2,241 -2,178 -
-
Tax Rate 16.90% 19.60% 70.72% 60.15% - - - -
Total Cost 547,868 450,113 323,696 190,582 67,135 31,318 19,696 816.19%
-
Net Worth 70,290 57,648 50,727 51,253 40,651 33,998 29,664 77.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 70,290 57,648 50,727 51,253 40,651 33,998 29,664 77.64%
NOSH 710,000 581,718 547,222 545,254 461,428 392,142 336,333 64.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.03% 1.01% 0.10% 0.19% -5.01% -7.71% -12.43% -
ROE 8.40% 8.09% 0.77% 0.72% -7.88% -6.59% -7.34% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 77.97 78.16 59.21 35.02 13.85 7.41 5.21 506.28%
EPS 0.83 0.80 0.07 0.07 -0.69 -0.57 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.099 0.0991 0.0927 0.094 0.0881 0.0867 0.0882 7.99%
Adjusted Per Share Value based on latest NOSH - 545,254
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 26.08 21.42 15.27 9.00 3.01 1.37 0.83 893.67%
EPS 0.28 0.22 0.02 0.02 -0.15 -0.11 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0272 0.0239 0.0241 0.0192 0.016 0.014 77.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.095 0.09 0.09 0.12 0.10 0.05 0.04 -
P/RPS 0.12 0.12 0.15 0.34 0.72 0.67 0.77 -71.00%
P/EPS 11.43 11.23 125.96 178.28 -14.40 -8.75 -6.18 -
EY 8.75 8.91 0.79 0.56 -6.95 -11.43 -16.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.97 1.28 1.14 0.58 0.45 65.64%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 25/02/13 22/11/12 16/08/12 31/10/12 28/02/12 08/11/11 -
Price 0.13 0.10 0.09 0.30 0.10 0.09 0.05 -
P/RPS 0.17 0.13 0.15 0.86 0.72 1.21 0.96 -68.43%
P/EPS 15.64 12.48 125.96 445.71 -14.40 -15.75 -7.72 -
EY 6.39 8.02 0.79 0.22 -6.95 -6.35 -12.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.97 3.19 1.14 1.04 0.57 74.06%

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