[MMAG] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -156.32%
YoY- -401.79%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 134,366 105,858 189,291 319,519 273,570 13,481 2,194 98.41%
PBT -5,828 -7,122 -13,656 -6,719 2,870 -1,364 -597 46.14%
Tax 0 0 0 -42 -706 0 0 -
NP -5,828 -7,122 -13,656 -6,761 2,164 -1,364 -597 46.14%
-
NP to SH -5,826 -7,055 -13,633 -6,736 2,232 -1,364 -597 46.13%
-
Tax Rate - - - - 24.60% - - -
Total Cost 140,194 112,980 202,947 326,280 271,406 14,845 2,791 91.97%
-
Net Worth 62,175 79,607 89,401 67,722 50,464 21,106 11,382 32.67%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 62,175 79,607 89,401 67,722 50,464 21,106 11,382 32.67%
NOSH 955,081 953,378 873,910 724,301 544,390 239,298 132,666 38.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.34% -6.73% -7.21% -2.12% 0.79% -10.12% -27.21% -
ROE -9.37% -8.86% -15.25% -9.95% 4.42% -6.46% -5.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.07 11.10 21.66 44.11 50.25 5.63 1.65 42.88%
EPS -0.61 -0.74 -1.56 -0.93 0.41 -0.57 -0.45 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0835 0.1023 0.0935 0.0927 0.0882 0.0858 -4.49%
Adjusted Per Share Value based on latest NOSH - 760,740
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.82 4.58 8.20 13.83 11.84 0.58 0.09 100.21%
EPS -0.25 -0.31 -0.59 -0.29 0.10 -0.06 -0.03 42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0345 0.0387 0.0293 0.0218 0.0091 0.0049 32.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.055 0.06 0.075 0.085 0.09 0.04 0.05 -
P/RPS 0.39 0.54 0.35 0.19 0.18 0.71 3.02 -28.88%
P/EPS -9.02 -8.11 -4.81 -9.14 21.95 -7.02 -11.11 -3.41%
EY -11.09 -12.33 -20.80 -10.94 4.56 -14.25 -9.00 3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.73 0.91 0.97 0.45 0.58 6.36%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 -
Price 0.05 0.07 0.07 0.08 0.09 0.05 0.12 -
P/RPS 0.36 0.63 0.32 0.18 0.18 0.89 7.26 -39.35%
P/EPS -8.20 -9.46 -4.49 -8.60 21.95 -8.77 -26.67 -17.83%
EY -12.20 -10.57 -22.29 -11.63 4.56 -11.40 -3.75 21.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.68 0.86 0.97 0.57 1.40 -9.47%

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