[MMAG] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1092.58%
YoY- 308.08%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 292,531 421,591 620,067 454,695 29,077 5,128 5,387 94.53%
PBT -23,059 -11,022 627 5,699 -2,248 -1,798 -4,380 31.87%
Tax 377 -1,318 -162 -1,117 7 110 10 83.06%
NP -22,682 -12,340 465 4,582 -2,241 -1,688 -4,370 31.56%
-
NP to SH -22,671 -12,314 595 4,663 -2,241 -1,688 -4,370 31.55%
-
Tax Rate - - 25.84% 19.60% - - - -
Total Cost 315,213 433,931 619,602 450,113 31,318 6,816 9,757 78.41%
-
Net Worth 75,243 87,381 85,373 57,648 33,998 10,783 12,606 34.66%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 75,243 87,381 85,373 57,648 33,998 10,783 12,606 34.66%
NOSH 952,444 853,333 811,538 581,718 392,142 131,351 132,844 38.84%
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 -7.75% -2.93% 0.07% 1.01% -7.71% -32.92% -81.12% -
ROE -30.13% -14.09% 0.70% 8.09% -6.59% -15.65% -34.66% -
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 30.71 49.41 76.41 78.16 7.41 3.90 4.06 40.08%
EPS -2.38 -1.44 0.07 0.80 -0.57 -1.29 -3.29 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.1024 0.1052 0.0991 0.0867 0.0821 0.0949 -3.00%
Adjusted Per Share Value based on latest NOSH - 581,718
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.67 18.25 26.85 19.69 1.26 0.22 0.23 95.00%
EPS -0.98 -0.53 0.03 0.20 -0.10 -0.07 -0.19 31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0378 0.037 0.025 0.0147 0.0047 0.0055 34.50%
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 0.06 0.055 0.08 0.09 0.05 0.12 0.06 -
P/RPS 0.20 0.11 0.10 0.12 0.67 3.07 1.48 -28.35%
P/EPS -2.52 -3.81 109.11 11.23 -8.75 -9.34 -1.82 5.57%
EY -39.67 -26.24 0.92 8.91 -11.43 -10.71 -54.83 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.54 0.76 0.91 0.58 1.46 0.63 3.17%
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 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.06 0.06 0.105 0.10 0.09 0.14 0.06 -
P/RPS 0.20 0.12 0.14 0.13 1.21 3.59 1.48 -28.35%
P/EPS -2.52 -4.16 143.21 12.48 -15.75 -10.89 -1.82 5.57%
EY -39.67 -24.05 0.70 8.02 -6.35 -9.18 -54.83 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 1.00 1.01 1.04 1.71 0.63 3.17%

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