Highlights

[MMAG] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -278.17%    YoY -     -181.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 616,701 644,934 639,038 602,328 553,585 556,292 547,140 8.31%
  QoQ % -4.38% 0.92% 6.09% 8.80% -0.49% 1.67% -
  Horiz. % 112.71% 117.87% 116.80% 110.09% 101.18% 101.67% 100.00%
PBT 3,074 885 -13,438 -9,016 6,879 9,222 5,740 -34.08%
  QoQ % 247.21% 106.59% -49.05% -231.07% -25.41% 60.67% -
  Horiz. % 53.55% 15.42% -234.11% -157.07% 119.84% 160.67% 100.00%
Tax -1,389 -56 -84 -1,592 -1,163 -1,390 -1,412 -1.09%
  QoQ % -2,380.36% 33.33% 94.72% -36.89% 16.37% 1.51% -
  Horiz. % 98.37% 3.97% 5.95% 112.75% 82.37% 98.49% 100.00%
NP 1,685 829 -13,522 -10,608 5,716 7,832 4,328 -46.71%
  QoQ % 103.18% 106.13% -27.47% -285.58% -27.02% 80.96% -
  Horiz. % 38.93% 19.16% -312.43% -245.10% 132.07% 180.96% 100.00%
NP to SH 1,712 865 -13,472 -10,512 5,900 7,940 4,464 -47.24%
  QoQ % 97.84% 106.42% -28.16% -278.17% -25.69% 77.87% -
  Horiz. % 38.35% 19.38% -301.79% -235.48% 132.17% 177.87% 100.00%
Tax Rate 45.19 % 6.33 % - % - % 16.91 % 15.08 % 24.60 % 50.05%
  QoQ % 613.90% 0.00% 0.00% 0.00% 12.14% -38.70% -
  Horiz. % 183.70% 25.73% 0.00% 0.00% 68.74% 61.30% 100.00%
Total Cost 615,016 644,105 652,560 612,936 547,869 548,460 542,812 8.69%
  QoQ % -4.52% -1.30% 6.46% 11.88% -0.11% 1.04% -
  Horiz. % 113.30% 118.66% 120.22% 112.92% 100.93% 101.04% 100.00%
Net Worth 90,709 75,860 67,722 68,397 56,011 55,153 50,464 47.89%
  QoQ % 19.57% 12.02% -0.99% 22.11% 1.56% 9.29% -
  Horiz. % 179.75% 150.32% 134.20% 135.53% 110.99% 109.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 90,709 75,860 67,722 68,397 56,011 55,153 50,464 47.89%
  QoQ % 19.57% 12.02% -0.99% 22.11% 1.56% 9.29% -
  Horiz. % 179.75% 150.32% 134.20% 135.53% 110.99% 109.29% 100.00%
NOSH 788,095 721,110 724,301 691,578 565,769 556,542 544,390 28.00%
  QoQ % 9.29% -0.44% 4.73% 22.24% 1.66% 2.23% -
  Horiz. % 144.77% 132.46% 133.05% 127.04% 103.93% 102.23% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.27 % 0.13 % -2.12 % -1.76 % 1.03 % 1.41 % 0.79 % -51.15%
  QoQ % 107.69% 106.13% -20.45% -270.87% -26.95% 78.48% -
  Horiz. % 34.18% 16.46% -268.35% -222.78% 130.38% 178.48% 100.00%
ROE 1.89 % 1.14 % -19.89 % -15.37 % 10.53 % 14.40 % 8.85 % -64.31%
  QoQ % 65.79% 105.73% -29.41% -245.96% -26.88% 62.71% -
  Horiz. % 21.36% 12.88% -224.75% -173.67% 118.98% 162.71% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.25 89.44 88.23 87.09 97.85 99.96 100.51 -15.38%
  QoQ % -12.51% 1.37% 1.31% -11.00% -2.11% -0.55% -
  Horiz. % 77.85% 88.99% 87.78% 86.65% 97.35% 99.45% 100.00%
EPS 0.22 0.12 -1.86 -1.52 1.05 1.43 0.82 -58.44%
  QoQ % 83.33% 106.45% -22.37% -244.76% -26.57% 74.39% -
  Horiz. % 26.83% 14.63% -226.83% -185.37% 128.05% 174.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1151 0.1052 0.0935 0.0989 0.0990 0.0991 0.0927 15.54%
  QoQ % 9.41% 12.51% -5.46% -0.10% -0.10% 6.90% -
  Horiz. % 124.16% 113.48% 100.86% 106.69% 106.80% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,057,483
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.32 60.99 60.43 56.96 52.35 52.61 51.74 8.32%
  QoQ % -4.38% 0.93% 6.09% 8.81% -0.49% 1.68% -
  Horiz. % 112.72% 117.88% 116.80% 110.09% 101.18% 101.68% 100.00%
EPS 0.16 0.08 -1.27 -0.99 0.56 0.75 0.42 -47.48%
  QoQ % 100.00% 106.30% -28.28% -276.79% -25.33% 78.57% -
  Horiz. % 38.10% 19.05% -302.38% -235.71% 133.33% 178.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0858 0.0717 0.0640 0.0647 0.0530 0.0522 0.0477 47.96%
  QoQ % 19.67% 12.03% -1.08% 22.08% 1.53% 9.43% -
  Horiz. % 179.87% 150.31% 134.17% 135.64% 111.11% 109.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1000 0.0800 0.0850 0.0950 0.0950 0.0900 0.0900 -
P/RPS 0.13 0.09 0.10 0.11 0.10 0.09 0.09 27.81%
  QoQ % 44.44% -10.00% -9.09% 10.00% 11.11% 0.00% -
  Horiz. % 144.44% 100.00% 111.11% 122.22% 111.11% 100.00% 100.00%
P/EPS 46.03 66.67 -4.57 -6.25 9.11 6.31 10.98 160.22%
  QoQ % -30.96% 1,558.86% 26.88% -168.61% 44.37% -42.53% -
  Horiz. % 419.22% 607.19% -41.62% -56.92% 82.97% 57.47% 100.00%
EY 2.17 1.50 -21.88 -16.00 10.98 15.85 9.11 -61.61%
  QoQ % 44.67% 106.86% -36.75% -245.72% -30.73% 73.98% -
  Horiz. % 23.82% 16.47% -240.18% -175.63% 120.53% 173.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.76 0.91 0.96 0.96 0.91 0.97 -7.00%
  QoQ % 14.47% -16.48% -5.21% 0.00% 5.49% -6.19% -
  Horiz. % 89.69% 78.35% 93.81% 98.97% 98.97% 93.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 -
Price 0.0800 0.1050 0.0800 0.0850 0.1300 0.1000 0.0900 -
P/RPS 0.10 0.12 0.09 0.10 0.13 0.10 0.09 7.28%
  QoQ % -16.67% 33.33% -10.00% -23.08% 30.00% 11.11% -
  Horiz. % 111.11% 133.33% 100.00% 111.11% 144.44% 111.11% 100.00%
P/EPS 36.83 87.50 -4.30 -5.59 12.47 7.01 10.98 124.24%
  QoQ % -57.91% 2,134.88% 23.08% -144.83% 77.89% -36.16% -
  Horiz. % 335.43% 796.90% -39.16% -50.91% 113.57% 63.84% 100.00%
EY 2.72 1.14 -23.25 -17.88 8.02 14.27 9.11 -55.36%
  QoQ % 138.60% 104.90% -30.03% -322.94% -43.80% 56.64% -
  Horiz. % 29.86% 12.51% -255.21% -196.27% 88.04% 156.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 1.00 0.86 0.86 1.31 1.01 0.97 -19.56%
  QoQ % -30.00% 16.28% 0.00% -34.35% 29.70% 4.12% -
  Horiz. % 72.16% 103.09% 88.66% 88.66% 135.05% 104.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS