[MMSV] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 112.28%
YoY- 102.71%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 31,307 28,569 26,674 23,028 18,441 15,549 16,258 54.96%
PBT 6,973 5,690 5,030 227 -1,853 -3,163 -3,123 -
Tax -33 -20 -8 -1 13 12 12 -
NP 6,940 5,670 5,022 226 -1,840 -3,151 -3,111 -
-
NP to SH 6,940 5,670 5,022 226 -1,840 -3,151 -3,111 -
-
Tax Rate 0.47% 0.35% 0.16% 0.44% - - - -
Total Cost 24,367 22,899 21,652 22,802 20,281 18,700 19,369 16.58%
-
Net Worth 24,412 22,633 22,851 21,259 19,524 17,600 17,941 22.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,643 16 - - - - - -
Div Payout % 23.68% 0.29% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 24,412 22,633 22,851 21,259 19,524 17,600 17,941 22.86%
NOSH 162,750 161,666 163,225 163,534 162,704 160,000 163,103 -0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.17% 19.85% 18.83% 0.98% -9.98% -20.26% -19.14% -
ROE 28.43% 25.05% 21.98% 1.06% -9.42% -17.90% -17.34% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.24 17.67 16.34 14.08 11.33 9.72 9.97 55.18%
EPS 4.26 3.51 3.08 0.14 -1.13 -1.97 -1.91 -
DPS 1.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.13 0.12 0.11 0.11 23.03%
Adjusted Per Share Value based on latest NOSH - 163,534
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.09 13.77 12.86 11.10 8.89 7.50 7.84 54.91%
EPS 3.35 2.73 2.42 0.11 -0.89 -1.52 -1.50 -
DPS 0.79 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1091 0.1102 0.1025 0.0941 0.0848 0.0865 22.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.275 0.265 0.205 0.145 0.105 0.09 0.09 -
P/RPS 1.43 1.50 1.25 1.03 0.93 0.93 0.90 36.27%
P/EPS 6.45 7.56 6.66 104.92 -9.28 -4.57 -4.72 -
EY 15.51 13.23 15.01 0.95 -10.77 -21.88 -21.19 -
DY 3.67 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.89 1.46 1.12 0.88 0.82 0.82 71.02%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 24/02/14 27/11/13 22/08/13 23/05/13 27/02/13 -
Price 0.43 0.225 0.215 0.205 0.10 0.11 0.11 -
P/RPS 2.24 1.27 1.32 1.46 0.88 1.13 1.10 60.86%
P/EPS 10.08 6.42 6.99 148.34 -8.84 -5.59 -5.77 -
EY 9.92 15.59 14.31 0.67 -11.31 -17.90 -17.34 -
DY 2.35 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.61 1.54 1.58 0.83 1.00 1.00 102.34%

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