[MMAG] YoY TTM 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- -2.89%
YoY- -32.76%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 421,591 620,067 454,695 29,077 5,128 5,387 12,925 78.70%
PBT -11,022 627 5,699 -2,248 -1,798 -4,380 -3,712 19.87%
Tax -1,318 -162 -1,117 7 110 10 -20 100.91%
NP -12,340 465 4,582 -2,241 -1,688 -4,370 -3,732 22.04%
-
NP to SH -12,314 595 4,663 -2,241 -1,688 -4,370 -3,732 22.00%
-
Tax Rate - 25.84% 19.60% - - - - -
Total Cost 433,931 619,602 450,113 31,318 6,816 9,757 16,657 72.13%
-
Net Worth 87,381 85,373 57,648 33,998 10,783 12,606 16,552 31.93%
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 87,381 85,373 57,648 33,998 10,783 12,606 16,552 31.93%
NOSH 853,333 811,538 581,718 392,142 131,351 132,844 133,809 36.15%
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 -2.93% 0.07% 1.01% -7.71% -32.92% -81.12% -28.87% -
ROE -14.09% 0.70% 8.09% -6.59% -15.65% -34.66% -22.55% -
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 49.41 76.41 78.16 7.41 3.90 4.06 9.66 31.24%
EPS -1.44 0.07 0.80 -0.57 -1.29 -3.29 -2.79 -10.43%
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 19.86 29.21 21.42 1.37 0.24 0.25 0.61 78.64%
EPS -0.58 0.03 0.22 -0.11 -0.08 -0.21 -0.18 21.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0402 0.0272 0.016 0.0051 0.0059 0.0078 31.95%
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 0.11 0.10 0.12 0.67 3.07 1.48 1.14 -32.26%
P/EPS -3.81 109.11 11.23 -8.75 -9.34 -1.82 -3.94 -0.55%
EY -26.24 0.92 8.91 -11.43 -10.71 -54.83 -25.35 0.57%
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 0.12 0.14 0.13 1.21 3.59 1.48 0.93 -28.90%
P/EPS -4.16 143.21 12.48 -15.75 -10.89 -1.82 -3.23 4.30%
EY -24.05 0.70 8.02 -6.35 -9.18 -54.83 -30.99 -4.13%
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