[MMAG] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 24.0%
YoY- -14.87%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,128 4,708 5,189 5,346 5,387 7,767 9,865 -35.27%
PBT -1,798 -2,853 -3,099 -3,431 -4,380 -3,116 -2,907 -27.34%
Tax 110 110 110 110 10 6 1 2176.19%
NP -1,688 -2,743 -2,989 -3,321 -4,370 -3,110 -2,906 -30.31%
-
NP to SH -1,688 -2,743 -2,989 -3,321 -4,370 -3,110 -2,906 -30.31%
-
Tax Rate - - - - - - - -
Total Cost 6,816 7,451 8,178 8,667 9,757 10,877 12,771 -34.12%
-
Net Worth 10,783 11,215 120,255 11,963 12,606 14,169 14,546 -18.04%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,783 11,215 120,255 11,963 12,606 14,169 14,546 -18.04%
NOSH 131,351 130,714 135,882 131,904 132,844 133,043 130,930 0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -32.92% -58.26% -57.60% -62.12% -81.12% -40.04% -29.46% -
ROE -15.65% -24.46% -2.49% -27.76% -34.66% -21.95% -19.98% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.90 3.60 3.82 4.05 4.06 5.84 7.53 -35.42%
EPS -1.29 -2.10 -2.20 -2.52 -3.29 -2.34 -2.22 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0858 0.885 0.0907 0.0949 0.1065 0.1111 -18.21%
Adjusted Per Share Value based on latest NOSH - 131,904
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.22 0.20 0.22 0.23 0.23 0.34 0.43 -35.95%
EPS -0.07 -0.12 -0.13 -0.14 -0.19 -0.13 -0.13 -33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0047 0.0049 0.0521 0.0052 0.0055 0.0061 0.0063 -17.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.12 0.05 0.05 0.06 0.06 0.06 0.06 -
P/RPS 3.07 1.39 1.31 1.48 1.48 1.03 0.80 144.51%
P/EPS -9.34 -2.38 -2.27 -2.38 -1.82 -2.57 -2.70 128.21%
EY -10.71 -41.97 -43.99 -41.96 -54.83 -38.96 -36.99 -56.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.58 0.06 0.66 0.63 0.56 0.54 93.72%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 08/12/10 27/08/10 26/05/10 24/02/10 25/11/09 27/08/09 -
Price 0.14 0.12 0.05 0.05 0.06 0.05 0.05 -
P/RPS 3.59 3.33 1.31 1.23 1.48 0.86 0.66 208.33%
P/EPS -10.89 -5.72 -2.27 -1.99 -1.82 -2.14 -2.25 185.30%
EY -9.18 -17.49 -43.99 -50.35 -54.83 -46.75 -44.39 -64.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.40 0.06 0.55 0.63 0.47 0.45 142.92%

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