[MMAG] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -40.25%
YoY- -76.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 288,591 483,701 417,219 26,454 3,608 3,826 9,988 75.12%
PBT -13,432 664 6,917 -1,913 -1,083 -2,716 -1,223 49.06%
Tax 29 -42 -1,043 0 0 0 -14 -
NP -13,403 622 5,874 -1,913 -1,083 -2,716 -1,237 48.72%
-
NP to SH -13,377 649 5,955 -1,913 -1,083 -2,716 -1,237 48.68%
-
Tax Rate - 6.33% 15.08% - - - - -
Total Cost 301,994 483,079 411,345 28,367 4,691 6,542 11,225 73.05%
-
Net Worth 91,320 75,860 55,153 25,129 10,843 12,573 16,453 33.04%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 91,320 75,860 55,153 25,129 10,843 12,573 16,453 33.04%
NOSH 891,800 721,111 556,542 289,848 132,073 132,487 133,010 37.29%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -4.64% 0.13% 1.41% -7.23% -30.02% -70.99% -12.38% -
ROE -14.65% 0.86% 10.80% -7.61% -9.99% -21.60% -7.52% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 32.36 67.08 74.97 9.13 2.73 2.89 7.51 27.54%
EPS -1.50 0.09 1.07 -0.66 -0.82 -2.05 -0.93 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1024 0.1052 0.0991 0.0867 0.0821 0.0949 0.1237 -3.09%
Adjusted Per Share Value based on latest NOSH - 392,142
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.50 20.94 18.06 1.15 0.16 0.17 0.43 75.30%
EPS -0.58 0.03 0.26 -0.08 -0.05 -0.12 -0.05 50.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0328 0.0239 0.0109 0.0047 0.0054 0.0071 33.09%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.055 0.08 0.09 0.05 0.12 0.06 0.11 -
P/RPS 0.17 0.12 0.12 0.55 4.39 2.08 1.46 -30.10%
P/EPS -3.67 88.89 8.41 -7.58 -14.63 -2.93 -11.83 -17.71%
EY -27.27 1.13 11.89 -13.20 -6.83 -34.17 -8.45 21.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.91 0.58 1.46 0.63 0.89 -7.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 27/02/09 -
Price 0.06 0.105 0.10 0.09 0.14 0.06 0.09 -
P/RPS 0.19 0.16 0.13 0.99 5.12 2.08 1.20 -26.43%
P/EPS -4.00 116.67 9.35 -13.64 -17.07 -2.93 -9.68 -13.69%
EY -25.00 0.86 10.70 -7.33 -5.86 -34.17 -10.33 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.00 1.01 1.04 1.71 0.63 0.73 -3.48%

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