[MMSV] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2122.12%
YoY- 261.43%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,901 31,307 28,569 26,674 23,028 18,441 15,549 84.18%
PBT 9,785 6,973 5,690 5,030 227 -1,853 -3,163 -
Tax -41 -33 -20 -8 -1 13 12 -
NP 9,744 6,940 5,670 5,022 226 -1,840 -3,151 -
-
NP to SH 9,744 6,940 5,670 5,022 226 -1,840 -3,151 -
-
Tax Rate 0.42% 0.47% 0.35% 0.16% 0.44% - - -
Total Cost 29,157 24,367 22,899 21,652 22,802 20,281 18,700 34.42%
-
Net Worth 29,381 24,412 22,633 22,851 21,259 19,524 17,600 40.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,643 1,643 16 - - - - -
Div Payout % 16.87% 23.68% 0.29% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 29,381 24,412 22,633 22,851 21,259 19,524 17,600 40.68%
NOSH 163,229 162,750 161,666 163,225 163,534 162,704 160,000 1.33%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.05% 22.17% 19.85% 18.83% 0.98% -9.98% -20.26% -
ROE 33.16% 28.43% 25.05% 21.98% 1.06% -9.42% -17.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.83 19.24 17.67 16.34 14.08 11.33 9.72 81.71%
EPS 5.97 4.26 3.51 3.08 0.14 -1.13 -1.97 -
DPS 1.01 1.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.15 0.14 0.14 0.13 0.12 0.11 38.82%
Adjusted Per Share Value based on latest NOSH - 163,225
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.75 15.09 13.77 12.86 11.10 8.89 7.50 84.09%
EPS 4.70 3.35 2.73 2.42 0.11 -0.89 -1.52 -
DPS 0.79 0.79 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1416 0.1177 0.1091 0.1102 0.1025 0.0941 0.0848 40.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.555 0.275 0.265 0.205 0.145 0.105 0.09 -
P/RPS 2.33 1.43 1.50 1.25 1.03 0.93 0.93 84.36%
P/EPS 9.30 6.45 7.56 6.66 104.92 -9.28 -4.57 -
EY 10.76 15.51 13.23 15.01 0.95 -10.77 -21.88 -
DY 1.82 3.67 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.83 1.89 1.46 1.12 0.88 0.82 141.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 20/05/14 24/02/14 27/11/13 22/08/13 23/05/13 -
Price 0.66 0.43 0.225 0.215 0.205 0.10 0.11 -
P/RPS 2.77 2.24 1.27 1.32 1.46 0.88 1.13 81.70%
P/EPS 11.06 10.08 6.42 6.99 148.34 -8.84 -5.59 -
EY 9.04 9.92 15.59 14.31 0.67 -11.31 -17.90 -
DY 1.53 2.35 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.87 1.61 1.54 1.58 0.83 1.00 137.73%

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