[MMAG] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.54%
YoY- 117.95%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 323,593 486,473 599,534 324,019 17,518 4,708 7,767 86.13%
PBT -18,588 -3,863 -2,709 1,103 -2,185 -2,853 -3,116 34.65%
Tax 406 -1,347 -499 -780 7 110 6 101.80%
NP -18,182 -5,210 -3,208 323 -2,178 -2,743 -3,110 34.20%
-
NP to SH -18,129 -5,185 -3,067 391 -2,178 -2,743 -3,110 34.13%
-
Tax Rate - - - 70.72% - - - -
Total Cost 341,775 491,683 602,742 323,696 19,696 7,451 10,877 77.59%
-
Net Worth 78,805 91,595 71,129 50,727 29,664 11,215 14,169 33.09%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 78,805 91,595 71,129 50,727 29,664 11,215 14,169 33.09%
NOSH 943,777 895,360 760,740 547,222 336,333 130,714 133,043 38.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.62% -1.07% -0.54% 0.10% -12.43% -58.26% -40.04% -
ROE -23.00% -5.66% -4.31% 0.77% -7.34% -24.46% -21.95% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.29 54.33 78.81 59.21 5.21 3.60 5.84 34.29%
EPS -1.92 -0.58 -0.40 0.07 -0.65 -2.10 -2.34 -3.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.1023 0.0935 0.0927 0.0882 0.0858 0.1065 -3.97%
Adjusted Per Share Value based on latest NOSH - 547,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.01 21.06 25.96 14.03 0.76 0.20 0.34 85.79%
EPS -0.78 -0.22 -0.13 0.02 -0.09 -0.12 -0.13 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0397 0.0308 0.022 0.0128 0.0049 0.0061 33.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.06 0.075 0.085 0.09 0.04 0.05 0.06 -
P/RPS 0.17 0.14 0.11 0.15 0.77 1.39 1.03 -25.92%
P/EPS -3.12 -12.95 -21.08 125.96 -6.18 -2.38 -2.57 3.28%
EY -32.01 -7.72 -4.74 0.79 -16.19 -41.97 -38.96 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.73 0.91 0.97 0.45 0.58 0.56 4.27%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 25/11/09 -
Price 0.07 0.07 0.08 0.09 0.05 0.12 0.05 -
P/RPS 0.20 0.13 0.10 0.15 0.96 3.33 0.86 -21.57%
P/EPS -3.64 -12.09 -19.84 125.96 -7.72 -5.72 -2.14 9.25%
EY -27.44 -8.27 -5.04 0.79 -12.95 -17.49 -46.75 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.86 0.97 0.57 1.40 0.47 10.15%

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