[MMAG] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -20.94%
YoY- 60.13%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 644,934 556,292 35,272 4,810 5,101 13,317 8,961 103.81%
PBT 885 9,222 -2,550 -1,444 -3,621 -1,630 -3,836 -
Tax -56 -1,390 0 0 0 -18 -17 21.95%
NP 829 7,832 -2,550 -1,444 -3,621 -1,649 -3,853 -
-
NP to SH 865 7,940 -2,550 -1,444 -3,621 -1,649 -3,853 -
-
Tax Rate 6.33% 15.07% - - - - - -
Total Cost 644,105 548,460 37,822 6,254 8,722 14,966 12,814 91.99%
-
Net Worth 75,860 55,153 25,129 10,843 12,573 16,453 20,534 24.30%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 75,860 55,153 25,129 10,843 12,573 16,453 20,534 24.30%
NOSH 721,110 556,542 289,848 132,073 132,487 133,010 132,568 32.58%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.13% 1.41% -7.23% -30.02% -70.99% -12.38% -43.00% -
ROE 1.14% 14.40% -10.15% -13.32% -28.80% -10.02% -18.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 89.44 99.96 12.17 3.64 3.85 10.01 6.76 53.73%
EPS 0.12 1.43 -0.88 -1.09 -2.73 -1.24 -2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.0991 0.0867 0.0821 0.0949 0.1237 0.1549 -6.23%
Adjusted Per Share Value based on latest NOSH - 131,351
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.92 24.09 1.53 0.21 0.22 0.58 0.39 103.63%
EPS 0.04 0.34 -0.11 -0.06 -0.16 -0.07 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0239 0.0109 0.0047 0.0054 0.0071 0.0089 24.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.09 0.05 0.12 0.06 0.11 0.10 -
P/RPS 0.09 0.09 0.41 3.29 1.56 1.10 1.48 -37.26%
P/EPS 66.67 6.31 -5.68 -10.98 -2.20 -8.87 -3.44 -
EY 1.50 15.85 -17.60 -9.11 -45.56 -11.27 -29.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.58 1.46 0.63 0.89 0.65 2.63%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 27/02/09 27/02/08 -
Price 0.105 0.10 0.09 0.14 0.06 0.09 0.11 -
P/RPS 0.12 0.10 0.74 3.84 1.56 0.90 1.63 -35.23%
P/EPS 87.50 7.01 -10.23 -12.80 -2.20 -7.26 -3.78 -
EY 1.14 14.27 -9.78 -7.81 -45.56 -13.78 -26.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.04 1.71 0.63 0.73 0.71 5.86%

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