[MMAG] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.13%
YoY- -914.59%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,624 9,410 9,489 9,440 9,845 10,553 11,175 -15.85%
PBT -2,767 -2,016 -1,700 -2,987 -2,939 -2,547 -1,994 24.38%
Tax -36 -50 -95 -84 -68 -89 -71 -36.38%
NP -2,803 -2,066 -1,795 -3,071 -3,007 -2,636 -2,065 22.57%
-
NP to SH -2,803 -2,066 -1,795 -3,071 -3,007 -2,636 -2,065 22.57%
-
Tax Rate - - - - - - - -
Total Cost 11,427 11,476 11,284 12,511 12,852 13,189 13,240 -9.34%
-
Net Worth 21,550 22,638 23,437 23,893 24,167 24,464 25,085 -9.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 21,550 22,638 23,437 23,893 24,167 24,464 25,085 -9.62%
NOSH 131,406 132,857 133,166 131,282 130,000 131,034 132,165 -0.38%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -32.50% -21.96% -18.92% -32.53% -30.54% -24.98% -18.48% -
ROE -13.01% -9.13% -7.66% -12.85% -12.44% -10.77% -8.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.56 7.08 7.13 7.19 7.57 8.05 8.46 -15.58%
EPS -2.13 -1.56 -1.35 -2.34 -2.31 -2.01 -1.56 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.1704 0.176 0.182 0.1859 0.1867 0.1898 -9.27%
Adjusted Per Share Value based on latest NOSH - 131,282
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.37 0.41 0.41 0.41 0.43 0.46 0.48 -15.91%
EPS -0.12 -0.09 -0.08 -0.13 -0.13 -0.11 -0.09 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0093 0.0098 0.0101 0.0103 0.0105 0.0106 0.0109 -10.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.11 0.15 0.14 0.14 0.14 0.16 -
P/RPS 2.29 1.55 2.11 1.95 1.85 1.74 1.89 13.64%
P/EPS -7.03 -7.07 -11.13 -5.98 -6.05 -6.96 -10.24 -22.15%
EY -14.22 -14.14 -8.99 -16.71 -16.52 -14.37 -9.77 28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.85 0.77 0.75 0.75 0.84 5.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 30/05/07 15/02/07 29/11/06 28/08/06 30/05/06 -
Price 0.12 0.12 0.10 0.14 0.14 0.13 0.14 -
P/RPS 1.83 1.69 1.40 1.95 1.85 1.61 1.66 6.70%
P/EPS -5.63 -7.72 -7.42 -5.98 -6.05 -6.46 -8.96 -26.61%
EY -17.78 -12.96 -13.48 -16.71 -16.52 -15.47 -11.16 36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.57 0.77 0.75 0.70 0.74 -0.90%

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