Highlights

[MMAG] QoQ Annualized Quarter Result on 2016-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     41.74%    YoY -     2.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 250,523 267,494 268,732 252,152 232,214 232,128 211,716 11.86%
  QoQ % -6.34% -0.46% 6.58% 8.59% 0.04% 9.64% -
  Horiz. % 118.33% 126.35% 126.93% 119.10% 109.68% 109.64% 100.00%
PBT -21,589 -11,850 -11,656 -10,912 -18,683 -15,158 -14,244 31.91%
  QoQ % -82.18% -1.67% -6.82% 41.59% -23.25% -6.42% -
  Horiz. % 151.57% 83.20% 81.83% 76.61% 131.16% 106.42% 100.00%
Tax 40 0 0 0 -300 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.33% -0.00% -0.00% -0.00% 100.00% - -
NP -21,549 -11,850 -11,656 -10,912 -18,983 -15,158 -14,244 31.75%
  QoQ % -81.84% -1.67% -6.82% 42.52% -25.23% -6.42% -
  Horiz. % 151.28% 83.20% 81.83% 76.61% 133.27% 106.42% 100.00%
NP to SH -21,430 -11,842 -11,652 -10,908 -18,723 -15,121 -14,110 32.10%
  QoQ % -80.96% -1.64% -6.82% 41.74% -23.82% -7.17% -
  Horiz. % 151.88% 83.93% 82.58% 77.31% 132.69% 107.17% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 272,072 279,345 280,388 263,064 251,197 247,286 225,960 13.17%
  QoQ % -2.60% -0.37% 6.59% 4.72% 1.58% 9.44% -
  Horiz. % 120.41% 123.63% 124.09% 116.42% 111.17% 109.44% 100.00%
Net Worth 46,640 58,658 62,175 64,319 68,109 75,288 79,607 -29.96%
  QoQ % -20.49% -5.66% -3.33% -5.56% -9.54% -5.42% -
  Horiz. % 58.59% 73.69% 78.10% 80.80% 85.56% 94.58% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 46,640 58,658 62,175 64,319 68,109 75,288 79,607 -29.96%
  QoQ % -20.49% -5.66% -3.33% -5.56% -9.54% -5.42% -
  Horiz. % 58.59% 73.69% 78.10% 80.80% 85.56% 94.58% 100.00%
NOSH 953,799 953,799 955,081 940,344 955,255 953,025 953,378 0.03%
  QoQ % 0.00% -0.13% 1.57% -1.56% 0.23% -0.04% -
  Horiz. % 100.04% 100.04% 100.18% 98.63% 100.20% 99.96% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -8.60 % -4.43 % -4.34 % -4.33 % -8.17 % -6.53 % -6.73 % 17.74%
  QoQ % -94.13% -2.07% -0.23% 47.00% -25.11% 2.97% -
  Horiz. % 127.79% 65.82% 64.49% 64.34% 121.40% 97.03% 100.00%
ROE -45.95 % -20.19 % -18.74 % -16.96 % -27.49 % -20.08 % -17.72 % 88.64%
  QoQ % -127.59% -7.74% -10.50% 38.30% -36.90% -13.32% -
  Horiz. % 259.31% 113.94% 105.76% 95.71% 155.14% 113.32% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.27 28.05 28.14 26.81 24.31 24.36 22.21 11.83%
  QoQ % -6.35% -0.32% 4.96% 10.28% -0.21% 9.68% -
  Horiz. % 118.28% 126.29% 126.70% 120.71% 109.46% 109.68% 100.00%
EPS -3.72 -1.24 -1.22 -1.16 -1.96 -1.59 -1.48 84.76%
  QoQ % -200.00% -1.64% -5.17% 40.82% -23.27% -7.43% -
  Horiz. % 251.35% 83.78% 82.43% 78.38% 132.43% 107.43% 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 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 -29.98%
  QoQ % -20.49% -5.53% -4.82% -4.07% -9.75% -5.39% -
  Horiz. % 58.56% 73.65% 77.96% 81.92% 85.39% 94.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.89 37.25 37.43 35.12 32.34 32.33 29.49 11.85%
  QoQ % -6.34% -0.48% 6.58% 8.60% 0.03% 9.63% -
  Horiz. % 118.31% 126.31% 126.92% 119.09% 109.66% 109.63% 100.00%
EPS -2.98 -1.65 -1.62 -1.52 -2.61 -2.11 -1.97 31.74%
  QoQ % -80.61% -1.85% -6.58% 41.76% -23.70% -7.11% -
  Horiz. % 151.27% 83.76% 82.23% 77.16% 132.49% 107.11% 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 0.0650 0.0817 0.0866 0.0896 0.0949 0.1049 0.1109 -29.94%
  QoQ % -20.44% -5.66% -3.35% -5.58% -9.53% -5.41% -
  Horiz. % 58.61% 73.67% 78.09% 80.79% 85.57% 94.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 -
P/RPS 0.19 0.18 0.20 0.22 0.25 0.25 0.27 -20.87%
  QoQ % 5.56% -10.00% -9.09% -12.00% 0.00% -7.41% -
  Horiz. % 70.37% 66.67% 74.07% 81.48% 92.59% 92.59% 100.00%
P/EPS -2.23 -4.03 -4.51 -5.17 -3.06 -3.78 -4.05 -32.80%
  QoQ % 44.67% 10.64% 12.77% -68.95% 19.05% 6.67% -
  Horiz. % 55.06% 99.51% 111.36% 127.65% 75.56% 93.33% 100.00%
EY -44.94 -24.83 -22.18 -19.33 -32.67 -26.44 -24.67 49.10%
  QoQ % -80.99% -11.95% -14.74% 40.83% -23.56% -7.17% -
  Horiz. % 182.16% 100.65% 89.91% 78.35% 132.43% 107.17% 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 1.02 0.81 0.84 0.88 0.84 0.76 0.72 26.11%
  QoQ % 25.93% -3.57% -4.55% 4.76% 10.53% 5.56% -
  Horiz. % 141.67% 112.50% 116.67% 122.22% 116.67% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 -
P/RPS 0.19 0.21 0.18 0.21 0.27 0.25 0.32 -29.33%
  QoQ % -9.52% 16.67% -14.29% -22.22% 8.00% -21.87% -
  Horiz. % 59.38% 65.62% 56.25% 65.62% 84.38% 78.12% 100.00%
P/EPS -2.23 -4.83 -4.10 -4.74 -3.32 -3.78 -4.73 -39.40%
  QoQ % 53.83% -17.80% 13.50% -42.77% 12.17% 20.08% -
  Horiz. % 47.15% 102.11% 86.68% 100.21% 70.19% 79.92% 100.00%
EY -44.94 -20.69 -24.40 -21.09 -30.15 -26.44 -21.14 65.25%
  QoQ % -117.21% 15.20% -15.69% 30.05% -14.03% -25.07% -
  Horiz. % 212.58% 97.87% 115.42% 99.76% 142.62% 125.07% 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 1.02 0.98 0.77 0.80 0.91 0.76 0.84 13.81%
  QoQ % 4.08% 27.27% -3.75% -12.09% 19.74% -9.52% -
  Horiz. % 121.43% 116.67% 91.67% 95.24% 108.33% 90.48% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers