[MMAG] YoY TTM 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- 23.27%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 29,077 5,128 5,387 12,925 9,001 9,440 12,684 14.82%
PBT -2,248 -1,798 -4,380 -3,712 -3,681 -2,987 565 -
Tax 7 110 10 -20 -23 -84 -188 -
NP -2,241 -1,688 -4,370 -3,732 -3,704 -3,071 377 -
-
NP to SH -2,241 -1,688 -4,370 -3,732 -3,704 -3,071 377 -
-
Tax Rate - - - - - - 33.27% -
Total Cost 31,318 6,816 9,757 16,657 12,705 12,511 12,307 16.83%
-
Net Worth 33,998 10,783 12,606 16,552 20,455 23,893 27,077 3.86%
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 33,998 10,783 12,606 16,552 20,455 23,893 27,077 3.86%
NOSH 392,142 131,351 132,844 133,809 132,056 131,282 131,764 19.92%
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 -7.71% -32.92% -81.12% -28.87% -41.15% -32.53% 2.97% -
ROE -6.59% -15.65% -34.66% -22.55% -18.11% -12.85% 1.39% -
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 7.41 3.90 4.06 9.66 6.82 7.19 9.63 -4.27%
EPS -0.57 -1.29 -3.29 -2.79 -2.80 -2.34 0.29 -
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 1.26 0.22 0.23 0.56 0.39 0.41 0.55 14.80%
EPS -0.10 -0.07 -0.19 -0.16 -0.16 -0.13 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0047 0.0055 0.0072 0.0089 0.0103 0.0117 3.87%
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 0.67 3.07 1.48 1.14 1.47 1.95 1.35 -11.01%
P/EPS -8.75 -9.34 -1.82 -3.94 -3.57 -5.98 45.44 -
EY -11.43 -10.71 -54.83 -25.35 -28.05 -16.71 2.20 -
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 1.21 3.59 1.48 0.93 1.61 1.95 1.45 -2.96%
P/EPS -15.75 -10.89 -1.82 -3.23 -3.92 -5.98 48.93 -
EY -6.35 -9.18 -54.83 -30.99 -25.50 -16.71 2.04 -
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