[MMAG] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -29.39%
YoY- 57.2%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 26,454 3,608 3,826 9,988 6,721 7,209 8,944 19.80%
PBT -1,913 -1,083 -2,716 -1,223 -2,877 -912 80 -
Tax 0 0 0 -14 -13 -84 -30 -
NP -1,913 -1,083 -2,716 -1,237 -2,890 -996 50 -
-
NP to SH -1,913 -1,083 -2,716 -1,237 -2,890 -996 50 -
-
Tax Rate - - - - - - 37.50% -
Total Cost 28,367 4,691 6,542 11,225 9,611 8,205 8,894 21.31%
-
Net Worth 25,129 10,843 12,573 16,453 20,534 24,169 25,687 -0.36%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 25,129 10,843 12,573 16,453 20,534 24,169 25,687 -0.36%
NOSH 289,848 132,073 132,487 133,010 132,568 132,800 125,000 15.04%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -7.23% -30.02% -70.99% -12.38% -43.00% -13.82% 0.56% -
ROE -7.61% -9.99% -21.60% -7.52% -14.07% -4.12% 0.19% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 9.13 2.73 2.89 7.51 5.07 5.43 7.16 4.13%
EPS -0.66 -0.82 -2.05 -0.93 -2.18 -0.75 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.0821 0.0949 0.1237 0.1549 0.182 0.2055 -13.39%
Adjusted Per Share Value based on latest NOSH - 133,809
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.15 0.16 0.17 0.43 0.29 0.31 0.39 19.73%
EPS -0.08 -0.05 -0.12 -0.05 -0.13 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0047 0.0054 0.0071 0.0089 0.0105 0.0111 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.05 0.12 0.06 0.11 0.10 0.14 0.13 -
P/RPS 0.55 4.39 2.08 1.46 1.97 2.58 1.82 -18.07%
P/EPS -7.58 -14.63 -2.93 -11.83 -4.59 -18.67 325.00 -
EY -13.20 -6.83 -34.17 -8.45 -21.80 -5.36 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.46 0.63 0.89 0.65 0.77 0.63 -1.36%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 24/02/10 27/02/09 27/02/08 15/02/07 28/02/06 -
Price 0.09 0.14 0.06 0.09 0.11 0.14 0.14 -
P/RPS 0.99 5.12 2.08 1.20 2.17 2.58 1.96 -10.75%
P/EPS -13.64 -17.07 -2.93 -9.68 -5.05 -18.67 350.00 -
EY -7.33 -5.86 -34.17 -10.33 -19.82 -5.36 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.71 0.63 0.73 0.71 0.77 0.68 7.33%

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