[MMAG] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 111.45%
YoY- 123.91%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 362,451 559,702 574,320 190,949 7,787 5,189 9,865 82.28%
PBT -25,520 2,885 929 921 -1,542 -3,099 -2,907 43.60%
Tax 406 -991 -1,081 -554 7 110 1 171.99%
NP -25,114 1,894 -152 367 -1,535 -2,989 -2,906 43.22%
-
NP to SH -25,074 1,899 56 367 -1,535 -2,989 -2,906 43.19%
-
Tax Rate - 34.35% 116.36% 60.15% - - - -
Total Cost 387,565 557,808 574,472 190,582 9,322 8,178 12,771 76.56%
-
Net Worth 85,208 94,441 68,397 51,253 11,848 120,255 14,546 34.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 85,208 94,441 68,397 51,253 11,848 120,255 14,546 34.24%
NOSH 968,275 841,724 691,578 545,254 147,916 135,882 130,930 39.55%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -6.93% 0.34% -0.03% 0.19% -19.71% -57.60% -29.46% -
ROE -29.43% 2.01% 0.08% 0.72% -12.96% -2.49% -19.98% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.43 66.49 83.04 35.02 5.26 3.82 7.53 30.62%
EPS -2.59 0.23 0.01 0.07 -1.04 -2.20 -2.22 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.1122 0.0989 0.094 0.0801 0.885 0.1111 -3.80%
Adjusted Per Share Value based on latest NOSH - 545,254
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.69 24.23 24.87 8.27 0.34 0.22 0.43 82.07%
EPS -1.09 0.08 0.00 0.02 -0.07 -0.13 -0.13 42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0409 0.0296 0.0222 0.0051 0.0521 0.0063 34.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.07 0.075 0.095 0.12 0.08 0.05 0.06 -
P/RPS 0.19 0.11 0.11 0.34 1.52 1.31 0.80 -21.29%
P/EPS -2.70 33.24 1,173.21 178.28 -7.71 -2.27 -2.70 0.00%
EY -36.99 3.01 0.09 0.56 -12.97 -43.99 -36.99 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.96 1.28 1.00 0.06 0.54 6.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 27/08/09 -
Price 0.065 0.08 0.085 0.30 0.04 0.05 0.05 -
P/RPS 0.17 0.12 0.10 0.86 0.76 1.31 0.66 -20.22%
P/EPS -2.51 35.46 1,049.72 445.71 -3.85 -2.27 -2.25 1.83%
EY -39.84 2.82 0.10 0.22 -25.94 -43.99 -44.39 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.86 3.19 0.50 0.06 0.45 8.63%

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