[MMSV] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MMSV] MMS VENTURES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -566.47%
YoY- -13647.83%
Quarter Report
Latest QR
Upcoming QR
MMSV's Result
MMSV's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 31,291 39,691 26,675 16,257 18,723 25,739 6,383 30.32%
PBT 8,180 10,510 5,031 -3,122 16 416 -4,867 -
Tax -98 -54 -10 6 7 -8 0 -
NP 8,082 10,456 5,021 -3,116 23 408 -4,867 -
-
NP to SH 8,082 10,456 5,021 -3,116 23 408 -4,867 -
-
Tax Rate 1.20% 0.51% 0.20% - -43.75% 1.92% - -
Total Cost 23,209 29,235 21,654 19,373 18,700 25,331 11,250 12.82%
-
Net Worth 35,775 30,992 22,822 17,945 23,399 19,583 17,905 12.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,252 1,631 - - - - - -
Div Payout % 40.24% 15.60% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 35,775 30,992 22,822 17,945 23,399 19,583 17,905 12.22%
NOSH 162,615 163,120 163,019 163,141 180,000 155,714 162,775 -0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.83% 26.34% 18.82% -19.17% 0.12% 1.59% -76.25% -
ROE 22.59% 33.74% 22.00% -17.36% 0.10% 2.08% -27.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.24 24.33 16.36 9.96 10.40 15.77 3.92 30.34%
EPS 4.97 6.41 3.08 -1.91 0.01 0.25 -2.99 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.14 0.11 0.13 0.12 0.11 12.24%
Adjusted Per Share Value based on latest NOSH - 163,103
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.08 19.13 12.86 7.84 9.03 12.41 3.08 30.29%
EPS 3.90 5.04 2.42 -1.50 0.01 0.20 -2.35 -
DPS 1.57 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1494 0.11 0.0865 0.1128 0.0944 0.0863 12.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.595 0.525 0.205 0.09 0.12 0.10 0.30 -
P/RPS 3.09 2.16 1.25 0.90 1.15 0.63 7.65 -14.01%
P/EPS 11.97 8.19 6.66 -4.71 939.13 40.00 -10.03 -
EY 8.35 12.21 15.02 -21.22 0.11 2.50 -9.97 -
DY 3.36 1.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.76 1.46 0.82 0.92 0.83 2.73 -0.18%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 26/02/15 24/02/14 27/02/13 27/02/12 23/02/11 25/02/10 -
Price 0.48 0.635 0.215 0.11 0.11 0.11 0.17 -
P/RPS 2.49 2.61 1.31 1.10 1.06 0.70 4.34 -8.84%
P/EPS 9.66 9.91 6.98 -5.76 860.87 44.00 -5.69 -
EY 10.35 10.09 14.33 -17.36 0.12 2.27 -17.59 -
DY 4.17 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 3.34 1.54 1.00 0.85 0.92 1.55 5.84%

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