[MMAG] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -37.19%
YoY- -2092.02%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,101 13,317 8,961 9,612 11,925 16,225 8,630 -8.38%
PBT -3,621 -1,630 -3,836 -1,216 106 2,610 4,269 -
Tax 0 -18 -17 -112 -40 -88 -338 -
NP -3,621 -1,649 -3,853 -1,328 66 2,522 3,930 -
-
NP to SH -3,621 -1,649 -3,853 -1,328 66 2,522 4,169 -
-
Tax Rate - - - - 37.74% 3.37% 7.92% -
Total Cost 8,722 14,966 12,814 10,940 11,858 13,702 4,700 10.84%
-
Net Worth 12,573 16,453 20,534 24,169 25,687 20,811 4,113 20.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 12,573 16,453 20,534 24,169 25,687 20,811 4,113 20.44%
NOSH 132,487 133,010 132,568 132,800 124,998 132,307 104,932 3.95%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -70.99% -12.38% -43.00% -13.82% 0.56% 15.55% 45.54% -
ROE -28.80% -10.02% -18.76% -5.49% 0.26% 12.12% 101.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.85 10.01 6.76 7.24 9.54 12.26 8.22 -11.86%
EPS -2.73 -1.24 -2.91 -1.00 0.05 1.91 3.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.1237 0.1549 0.182 0.2055 0.1573 0.0392 15.86%
Adjusted Per Share Value based on latest NOSH - 131,282
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.22 0.58 0.39 0.42 0.52 0.70 0.37 -8.29%
EPS -0.16 -0.07 -0.17 -0.06 0.00 0.11 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0071 0.0089 0.0105 0.0111 0.009 0.0018 20.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.06 0.11 0.10 0.14 0.13 0.39 0.00 -
P/RPS 1.56 1.10 1.48 1.93 1.36 3.18 0.00 -
P/EPS -2.20 -8.87 -3.44 -14.00 243.75 20.45 0.00 -
EY -45.56 -11.27 -29.07 -7.14 0.41 4.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.65 0.77 0.63 2.48 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 27/02/08 15/02/07 28/02/06 25/02/05 25/02/04 -
Price 0.06 0.09 0.11 0.14 0.14 0.32 0.00 -
P/RPS 1.56 0.90 1.63 1.93 1.47 2.61 0.00 -
P/EPS -2.20 -7.26 -3.78 -14.00 262.50 16.78 0.00 -
EY -45.56 -13.78 -26.42 -7.14 0.38 5.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.71 0.77 0.68 2.03 0.00 -

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