[MMAG] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 2.29%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 616,701 553,585 63,930 6,231 5,346 11,536 9,634 99.94%
PBT 3,074 6,879 -3,131 -1,411 -3,431 -2,326 -5,581 -
Tax -1,389 -1,163 -74 0 110 -6 -14 115.08%
NP 1,685 5,716 -3,205 -1,411 -3,321 -2,332 -5,595 -
-
NP to SH 1,712 5,900 -3,205 -1,411 -3,321 -2,332 -5,595 -
-
Tax Rate 45.19% 16.91% - - - - - -
Total Cost 615,016 547,869 67,135 7,642 8,667 13,868 15,229 85.17%
-
Net Worth 90,709 56,011 29,109 10,981 11,954 15,244 17,597 31.41%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 90,709 56,011 29,109 10,981 11,954 15,244 17,597 31.41%
NOSH 788,095 565,769 330,412 133,113 132,388 132,102 132,309 34.61%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.27% 1.03% -5.01% -22.64% -62.12% -20.21% -58.08% -
ROE 1.89% 10.53% -11.01% -12.85% -27.78% -15.30% -31.79% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 78.25 97.85 19.35 4.68 4.04 8.73 7.28 48.52%
EPS 0.22 1.05 -0.97 -1.06 -2.51 -1.76 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.099 0.0881 0.0825 0.0903 0.1154 0.133 -2.37%
Adjusted Per Share Value based on latest NOSH - 131,200
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 26.70 23.97 2.77 0.27 0.23 0.50 0.42 99.71%
EPS 0.07 0.26 -0.14 -0.06 -0.14 -0.10 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0243 0.0126 0.0048 0.0052 0.0066 0.0076 31.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.10 0.095 0.10 0.19 0.06 0.06 0.14 -
P/RPS 0.13 0.10 0.52 4.06 1.49 0.69 1.92 -36.14%
P/EPS 46.03 9.11 -10.31 -17.92 -2.39 -3.40 -3.31 -
EY 2.17 10.98 -9.70 -5.58 -41.81 -29.42 -30.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.96 1.14 2.30 0.66 0.52 1.05 -3.08%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 31/10/12 30/05/11 26/05/10 29/05/09 29/05/08 -
Price 0.08 0.13 0.10 0.12 0.05 0.06 0.12 -
P/RPS 0.10 0.13 0.52 2.56 1.24 0.69 1.65 -37.31%
P/EPS 36.83 12.47 -10.31 -11.32 -1.99 -3.40 -2.84 -
EY 2.72 8.02 -9.70 -8.83 -50.17 -29.42 -35.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.31 1.14 1.45 0.55 0.52 0.90 -4.10%

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