[MMAG] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 22.53%
YoY- 46.46%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 5,387 7,767 9,865 11,549 12,925 11,762 10,370 -35.30%
PBT -4,380 -3,116 -2,907 -2,887 -3,712 -4,843 -5,278 -11.66%
Tax 10 6 1 -4 -20 -21 -19 -
NP -4,370 -3,110 -2,906 -2,891 -3,732 -4,864 -5,297 -12.00%
-
NP to SH -4,370 -3,110 -2,906 -2,891 -3,732 -4,864 -5,297 -12.00%
-
Tax Rate - - - - - - - -
Total Cost 9,757 10,877 12,771 14,440 16,657 16,626 15,667 -27.01%
-
Net Worth 12,606 14,169 14,546 15,269 16,552 16,556 17,228 -18.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 12,606 14,169 14,546 15,269 16,552 16,556 17,228 -18.75%
NOSH 132,844 133,043 130,930 132,320 133,809 131,612 133,658 -0.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -81.12% -40.04% -29.46% -25.03% -28.87% -41.35% -51.08% -
ROE -34.66% -21.95% -19.98% -18.93% -22.55% -29.38% -30.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.06 5.84 7.53 8.73 9.66 8.94 7.76 -34.99%
EPS -3.29 -2.34 -2.22 -2.18 -2.79 -3.70 -3.96 -11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.1065 0.1111 0.1154 0.1237 0.1258 0.1289 -18.41%
Adjusted Per Share Value based on latest NOSH - 132,320
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.23 0.34 0.43 0.50 0.56 0.51 0.45 -35.99%
EPS -0.19 -0.13 -0.13 -0.13 -0.16 -0.21 -0.23 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0055 0.0061 0.0063 0.0066 0.0072 0.0072 0.0075 -18.63%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.06 0.06 0.06 0.11 0.14 0.09 -
P/RPS 1.48 1.03 0.80 0.69 1.14 1.57 1.16 17.58%
P/EPS -1.82 -2.57 -2.70 -2.75 -3.94 -3.79 -2.27 -13.66%
EY -54.83 -38.96 -36.99 -36.41 -25.35 -26.40 -44.03 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.54 0.52 0.89 1.11 0.70 -6.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 29/05/09 27/02/09 26/11/08 29/08/08 -
Price 0.06 0.05 0.05 0.06 0.09 0.09 0.10 -
P/RPS 1.48 0.86 0.66 0.69 0.93 1.01 1.29 9.56%
P/EPS -1.82 -2.14 -2.25 -2.75 -3.23 -2.44 -2.52 -19.45%
EY -54.83 -46.75 -44.39 -36.41 -30.99 -41.06 -39.63 24.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.45 0.52 0.73 0.72 0.78 -13.23%

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