Highlights

[MMAG] QoQ Annualized Quarter Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -179.25%    YoY -     -102.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 196,032 407,026 384,788 378,582 374,332 616,701 644,934 -54.89%
  QoQ % -51.84% 5.78% 1.64% 1.14% -39.30% -4.38% -
  Horiz. % 30.40% 63.11% 59.66% 58.70% 58.04% 95.62% 100.00%
PBT -11,364 -25,122 -17,909 -27,312 -9,772 3,074 885 -
  QoQ % 54.76% -40.27% 34.43% -179.49% -417.89% 247.21% -
  Horiz. % -1,283.58% -2,837.58% -2,022.89% -3,084.94% -1,103.77% 347.21% 100.00%
Tax 0 406 38 0 0 -1,389 -56 -
  QoQ % 0.00% 949.99% 0.00% 0.00% 0.00% -2,380.36% -
  Horiz. % -0.00% -725.00% -69.05% -0.00% -0.00% 2,480.36% 100.00%
NP -11,364 -24,716 -17,870 -27,312 -9,772 1,685 829 -
  QoQ % 54.02% -38.30% 34.57% -179.49% -679.94% 103.18% -
  Horiz. % -1,370.26% -2,980.23% -2,154.82% -3,293.25% -1,178.30% 203.18% 100.00%
NP to SH -11,232 -24,707 -17,836 -27,266 -9,764 1,712 865 -
  QoQ % 54.54% -38.52% 34.59% -179.25% -670.33% 97.84% -
  Horiz. % -1,298.00% -2,855.20% -2,061.17% -3,150.93% -1,128.35% 197.84% 100.00%
Tax Rate - % - % - % - % - % 45.19 % 6.33 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 613.90% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 713.90% 100.00%
Total Cost 207,396 431,742 402,658 405,894 384,104 615,016 644,105 -53.12%
  QoQ % -51.96% 7.22% -0.80% 5.67% -37.55% -4.52% -
  Horiz. % 32.20% 67.03% 62.51% 63.02% 59.63% 95.48% 100.00%
Net Worth 85,208 82,568 91,320 89,401 94,441 90,709 75,860 8.08%
  QoQ % 3.20% -9.58% 2.15% -5.34% 4.11% 19.57% -
  Horiz. % 112.32% 108.84% 120.38% 117.85% 124.49% 119.57% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,208 82,568 91,320 89,401 94,441 90,709 75,860 8.08%
  QoQ % 3.20% -9.58% 2.15% -5.34% 4.11% 19.57% -
  Horiz. % 112.32% 108.84% 120.38% 117.85% 124.49% 119.57% 100.00%
NOSH 968,275 908,345 891,800 873,910 841,724 788,095 721,110 21.78%
  QoQ % 6.60% 1.86% 2.05% 3.82% 6.80% 9.29% -
  Horiz. % 134.28% 125.96% 123.67% 121.19% 116.73% 109.29% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.80 % -6.07 % -4.64 % -7.21 % -2.61 % 0.27 % 0.13 % -
  QoQ % 4.45% -30.82% 35.64% -176.25% -1,066.67% 107.69% -
  Horiz. % -4,461.54% -4,669.23% -3,569.23% -5,546.15% -2,007.69% 207.69% 100.00%
ROE -13.18 % -29.92 % -19.53 % -30.50 % -10.34 % 1.89 % 1.14 % -
  QoQ % 55.95% -53.20% 35.97% -194.97% -647.09% 65.79% -
  Horiz. % -1,156.14% -2,624.56% -1,713.16% -2,675.44% -907.02% 165.79% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.25 44.81 43.15 43.32 44.47 78.25 89.44 -62.95%
  QoQ % -54.81% 3.85% -0.39% -2.59% -43.17% -12.51% -
  Horiz. % 22.64% 50.10% 48.24% 48.43% 49.72% 87.49% 100.00%
EPS -1.16 -2.72 -2.00 -3.12 -1.16 0.22 0.12 -
  QoQ % 57.35% -36.00% 35.90% -168.97% -627.27% 83.33% -
  Horiz. % -966.67% -2,266.67% -1,666.67% -2,600.00% -966.67% 183.33% 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 0.0880 0.0909 0.1024 0.1023 0.1122 0.1151 0.1052 -11.25%
  QoQ % -3.19% -11.23% 0.10% -8.82% -2.52% 9.41% -
  Horiz. % 83.65% 86.41% 97.34% 97.24% 106.65% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.30 56.69 53.59 52.73 52.13 85.89 89.82 -54.89%
  QoQ % -51.84% 5.78% 1.63% 1.15% -39.31% -4.38% -
  Horiz. % 30.39% 63.12% 59.66% 58.71% 58.04% 95.62% 100.00%
EPS -1.56 -3.44 -2.48 -3.80 -1.36 0.24 0.12 -
  QoQ % 54.65% -38.71% 34.74% -179.41% -666.67% 100.00% -
  Horiz. % -1,300.00% -2,866.67% -2,066.67% -3,166.67% -1,133.33% 200.00% 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 0.1187 0.1150 0.1272 0.1245 0.1315 0.1263 0.1057 8.06%
  QoQ % 3.22% -9.59% 2.17% -5.32% 4.12% 19.49% -
  Horiz. % 112.30% 108.80% 120.34% 117.79% 124.41% 119.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0700 0.0850 0.0550 0.0750 0.0750 0.1000 0.0800 -
P/RPS 0.35 0.19 0.13 0.17 0.17 0.13 0.09 147.91%
  QoQ % 84.21% 46.15% -23.53% 0.00% 30.77% 44.44% -
  Horiz. % 388.89% 211.11% 144.44% 188.89% 188.89% 144.44% 100.00%
P/EPS -6.03 -3.13 -2.75 -2.40 -6.47 46.03 66.67 -
  QoQ % -92.65% -13.82% -14.58% 62.91% -114.06% -30.96% -
  Horiz. % -9.04% -4.69% -4.12% -3.60% -9.70% 69.04% 100.00%
EY -16.57 -32.00 -36.36 -41.60 -15.47 2.17 1.50 -
  QoQ % 48.22% 11.99% 12.60% -168.91% -812.90% 44.67% -
  Horiz. % -1,104.67% -2,133.33% -2,424.00% -2,773.33% -1,031.33% 144.67% 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 0.80 0.94 0.54 0.73 0.67 0.87 0.76 3.49%
  QoQ % -14.89% 74.07% -26.03% 8.96% -22.99% 14.47% -
  Horiz. % 105.26% 123.68% 71.05% 96.05% 88.16% 114.47% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 -
Price 0.0650 0.0700 0.0600 0.0700 0.0800 0.0800 0.1050 -
P/RPS 0.32 0.16 0.14 0.16 0.18 0.10 0.12 92.65%
  QoQ % 100.00% 14.29% -12.50% -11.11% 80.00% -16.67% -
  Horiz. % 266.67% 133.33% 116.67% 133.33% 150.00% 83.33% 100.00%
P/EPS -5.60 -2.57 -3.00 -2.24 -6.90 36.83 87.50 -
  QoQ % -117.90% 14.33% -33.93% 67.54% -118.73% -57.91% -
  Horiz. % -6.40% -2.94% -3.43% -2.56% -7.89% 42.09% 100.00%
EY -17.85 -38.86 -33.33 -44.57 -14.50 2.72 1.14 -
  QoQ % 54.07% -16.59% 25.22% -207.38% -633.09% 138.60% -
  Horiz. % -1,565.79% -3,408.77% -2,923.68% -3,909.65% -1,271.93% 238.60% 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 0.74 0.77 0.59 0.68 0.71 0.70 1.00 -18.23%
  QoQ % -3.90% 30.51% -13.24% -4.23% 1.43% -30.00% -
  Horiz. % 74.00% 77.00% 59.00% 68.00% 71.00% 70.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers