[MMAG] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -77.51%
YoY- -88.21%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 9,845 10,553 11,175 12,684 14,730 15,372 15,909 -27.36%
PBT -2,939 -2,547 -1,994 565 1,899 2,118 2,442 -
Tax -68 -89 -71 -188 -223 -193 -183 -48.28%
NP -3,007 -2,636 -2,065 377 1,676 1,925 2,259 -
-
NP to SH -3,007 -2,636 -2,065 377 1,676 1,925 2,259 -
-
Tax Rate - - - 33.27% 11.74% 9.11% 7.49% -
Total Cost 12,852 13,189 13,240 12,307 13,054 13,447 13,650 -3.93%
-
Net Worth 24,167 24,464 25,085 27,077 18,422 20,136 20,355 12.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,167 24,464 25,085 27,077 18,422 20,136 20,355 12.11%
NOSH 130,000 131,034 132,165 131,764 133,499 136,428 131,071 -0.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -30.54% -24.98% -18.48% 2.97% 11.38% 12.52% 14.20% -
ROE -12.44% -10.77% -8.23% 1.39% 9.10% 9.56% 11.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.57 8.05 8.46 9.63 11.03 11.27 12.14 -26.99%
EPS -2.31 -2.01 -1.56 0.29 1.26 1.41 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1859 0.1867 0.1898 0.2055 0.138 0.1476 0.1553 12.72%
Adjusted Per Share Value based on latest NOSH - 131,764
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.43 0.46 0.48 0.55 0.64 0.67 0.69 -27.01%
EPS -0.13 -0.11 -0.09 0.02 0.07 0.08 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0106 0.0109 0.0117 0.008 0.0087 0.0088 12.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.14 0.16 0.13 0.17 0.17 0.26 -
P/RPS 1.85 1.74 1.89 1.35 1.54 1.51 2.14 -9.24%
P/EPS -6.05 -6.96 -10.24 45.44 13.54 12.05 15.09 -
EY -16.52 -14.37 -9.77 2.20 7.38 8.30 6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.84 0.63 1.23 1.15 1.67 -41.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 30/05/06 28/02/06 29/11/05 30/08/05 30/05/05 -
Price 0.14 0.13 0.14 0.14 0.14 0.14 0.15 -
P/RPS 1.85 1.61 1.66 1.45 1.27 1.24 1.24 30.53%
P/EPS -6.05 -6.46 -8.96 48.93 11.15 9.92 8.70 -
EY -16.52 -15.47 -11.16 2.04 8.97 10.08 11.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.74 0.68 1.01 0.95 0.97 -15.74%

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