[MMSV] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -92.45%
YoY- -437.79%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,025 14,625 11,190 6,383 8,251 10,879 11,684 43.16%
PBT -2,464 -3,016 -3,959 -4,867 -2,683 -1,427 -1,308 52.47%
Tax -5 -5 -19 0 154 86 86 -
NP -2,469 -3,021 -3,978 -4,867 -2,529 -1,341 -1,222 59.75%
-
NP to SH -2,469 -3,021 -3,978 -4,867 -2,529 -1,341 -1,222 59.75%
-
Tax Rate - - - - - - - -
Total Cost 22,494 17,646 15,168 11,250 10,780 12,220 12,906 44.77%
-
Net Worth 20,228 19,439 19,800 17,948 21,341 22,723 22,999 -8.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 20,228 19,439 19,800 17,948 21,341 22,723 22,999 -8.19%
NOSH 168,571 161,999 165,000 163,169 164,166 162,307 164,285 1.73%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -12.33% -20.66% -35.55% -76.25% -30.65% -12.33% -10.46% -
ROE -12.21% -15.54% -20.09% -27.12% -11.85% -5.90% -5.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.88 9.03 6.78 3.91 5.03 6.70 7.11 40.76%
EPS -1.46 -1.86 -2.41 -2.98 -1.54 -0.83 -0.74 57.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.11 0.13 0.14 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 163,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.65 7.05 5.39 3.08 3.98 5.24 5.63 43.17%
EPS -1.19 -1.46 -1.92 -2.35 -1.22 -0.65 -0.59 59.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.0937 0.0954 0.0865 0.1029 0.1095 0.1109 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.30 0.17 0.30 0.17 0.18 0.10 -
P/RPS 3.79 3.32 2.51 7.67 3.38 2.69 1.41 93.20%
P/EPS -30.72 -16.09 -7.05 -10.06 -11.04 -21.79 -13.44 73.43%
EY -3.25 -6.22 -14.18 -9.94 -9.06 -4.59 -7.44 -42.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.50 1.42 2.73 1.31 1.29 0.71 202.97%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 25/02/10 25/11/09 26/08/09 20/05/09 -
Price 0.23 0.45 0.35 0.17 0.17 0.18 0.14 -
P/RPS 1.94 4.98 5.16 4.35 3.38 2.69 1.97 -1.01%
P/EPS -15.70 -24.13 -14.52 -5.70 -11.04 -21.79 -18.82 -11.37%
EY -6.37 -4.14 -6.89 -17.55 -9.06 -4.59 -5.31 12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.75 2.92 1.55 1.31 1.29 1.00 54.41%

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