Highlights

[MMAG] QoQ Annualized Quarter Result on 2015-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -25.62%    YoY -     48.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 252,152 232,214 232,128 211,716 196,032 407,026 384,788 -24.57%
  QoQ % 8.59% 0.04% 9.64% 8.00% -51.84% 5.78% -
  Horiz. % 65.53% 60.35% 60.33% 55.02% 50.95% 105.78% 100.00%
PBT -10,912 -18,683 -15,158 -14,244 -11,364 -25,122 -17,909 -28.15%
  QoQ % 41.59% -23.25% -6.42% -25.34% 54.76% -40.27% -
  Horiz. % 60.93% 104.32% 84.64% 79.53% 63.45% 140.27% 100.00%
Tax 0 -300 0 0 0 406 38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 949.99% -
  Horiz. % 0.00% -775.86% 0.00% 0.00% 0.00% 1,049.99% 100.00%
NP -10,912 -18,983 -15,158 -14,244 -11,364 -24,716 -17,870 -28.05%
  QoQ % 42.52% -25.23% -6.42% -25.34% 54.02% -38.30% -
  Horiz. % 61.06% 106.22% 84.82% 79.71% 63.59% 138.30% 100.00%
NP to SH -10,908 -18,723 -15,121 -14,110 -11,232 -24,707 -17,836 -27.97%
  QoQ % 41.74% -23.82% -7.17% -25.62% 54.54% -38.52% -
  Horiz. % 61.16% 104.97% 84.78% 79.11% 62.97% 138.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 263,064 251,197 247,286 225,960 207,396 431,742 402,658 -24.73%
  QoQ % 4.72% 1.58% 9.44% 8.95% -51.96% 7.22% -
  Horiz. % 65.33% 62.38% 61.41% 56.12% 51.51% 107.22% 100.00%
Net Worth 64,319 68,109 75,288 79,607 85,208 82,568 91,320 -20.85%
  QoQ % -5.56% -9.54% -5.42% -6.57% 3.20% -9.58% -
  Horiz. % 70.43% 74.58% 82.44% 87.17% 93.31% 90.42% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 64,319 68,109 75,288 79,607 85,208 82,568 91,320 -20.85%
  QoQ % -5.56% -9.54% -5.42% -6.57% 3.20% -9.58% -
  Horiz. % 70.43% 74.58% 82.44% 87.17% 93.31% 90.42% 100.00%
NOSH 940,344 955,255 953,025 953,378 968,275 908,345 891,800 3.60%
  QoQ % -1.56% 0.23% -0.04% -1.54% 6.60% 1.86% -
  Horiz. % 105.44% 107.12% 106.87% 106.90% 108.58% 101.86% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.33 % -8.17 % -6.53 % -6.73 % -5.80 % -6.07 % -4.64 % -4.51%
  QoQ % 47.00% -25.11% 2.97% -16.03% 4.45% -30.82% -
  Horiz. % 93.32% 176.08% 140.73% 145.04% 125.00% 130.82% 100.00%
ROE -16.96 % -27.49 % -20.08 % -17.72 % -13.18 % -29.92 % -19.53 % -8.99%
  QoQ % 38.30% -36.90% -13.32% -34.45% 55.95% -53.20% -
  Horiz. % 86.84% 140.76% 102.82% 90.73% 67.49% 153.20% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.81 24.31 24.36 22.21 20.25 44.81 43.15 -27.21%
  QoQ % 10.28% -0.21% 9.68% 9.68% -54.81% 3.85% -
  Horiz. % 62.13% 56.34% 56.45% 51.47% 46.93% 103.85% 100.00%
EPS -1.16 -1.96 -1.59 -1.48 -1.16 -2.72 -2.00 -30.47%
  QoQ % 40.82% -23.27% -7.43% -27.59% 57.35% -36.00% -
  Horiz. % 58.00% 98.00% 79.50% 74.00% 58.00% 136.00% 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 0.0684 0.0713 0.0790 0.0835 0.0880 0.0909 0.1024 -23.61%
  QoQ % -4.07% -9.75% -5.39% -5.11% -3.19% -11.23% -
  Horiz. % 66.80% 69.63% 77.15% 81.54% 85.94% 88.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.12 32.34 32.33 29.49 27.30 56.69 53.59 -24.57%
  QoQ % 8.60% 0.03% 9.63% 8.02% -51.84% 5.78% -
  Horiz. % 65.53% 60.35% 60.33% 55.03% 50.94% 105.78% 100.00%
EPS -1.52 -2.61 -2.11 -1.97 -1.56 -3.44 -2.48 -27.87%
  QoQ % 41.76% -23.70% -7.11% -26.28% 54.65% -38.71% -
  Horiz. % 61.29% 105.24% 85.08% 79.44% 62.90% 138.71% 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 0.0896 0.0949 0.1049 0.1109 0.1187 0.1150 0.1272 -20.85%
  QoQ % -5.58% -9.53% -5.41% -6.57% 3.22% -9.59% -
  Horiz. % 70.44% 74.61% 82.47% 87.19% 93.32% 90.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0600 0.0600 0.0600 0.0600 0.0700 0.0850 0.0550 -
P/RPS 0.22 0.25 0.25 0.27 0.35 0.19 0.13 42.06%
  QoQ % -12.00% 0.00% -7.41% -22.86% 84.21% 46.15% -
  Horiz. % 169.23% 192.31% 192.31% 207.69% 269.23% 146.15% 100.00%
P/EPS -5.17 -3.06 -3.78 -4.05 -6.03 -3.13 -2.75 52.38%
  QoQ % -68.95% 19.05% 6.67% 32.84% -92.65% -13.82% -
  Horiz. % 188.00% 111.27% 137.45% 147.27% 219.27% 113.82% 100.00%
EY -19.33 -32.67 -26.44 -24.67 -16.57 -32.00 -36.36 -34.40%
  QoQ % 40.83% -23.56% -7.17% -48.88% 48.22% 11.99% -
  Horiz. % 53.16% 89.85% 72.72% 67.85% 45.57% 88.01% 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 0.88 0.84 0.76 0.72 0.80 0.94 0.54 38.52%
  QoQ % 4.76% 10.53% 5.56% -10.00% -14.89% 74.07% -
  Horiz. % 162.96% 155.56% 140.74% 133.33% 148.15% 174.07% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 -
Price 0.0550 0.0650 0.0600 0.0700 0.0650 0.0700 0.0600 -
P/RPS 0.21 0.27 0.25 0.32 0.32 0.16 0.14 31.07%
  QoQ % -22.22% 8.00% -21.87% 0.00% 100.00% 14.29% -
  Horiz. % 150.00% 192.86% 178.57% 228.57% 228.57% 114.29% 100.00%
P/EPS -4.74 -3.32 -3.78 -4.73 -5.60 -2.57 -3.00 35.69%
  QoQ % -42.77% 12.17% 20.08% 15.54% -117.90% 14.33% -
  Horiz. % 158.00% 110.67% 126.00% 157.67% 186.67% 85.67% 100.00%
EY -21.09 -30.15 -26.44 -21.14 -17.85 -38.86 -33.33 -26.32%
  QoQ % 30.05% -14.03% -25.07% -18.43% 54.07% -16.59% -
  Horiz. % 63.28% 90.46% 79.33% 63.43% 53.56% 116.59% 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 0.91 0.76 0.84 0.74 0.77 0.59 22.53%
  QoQ % -12.09% 19.74% -9.52% 13.51% -3.90% 30.51% -
  Horiz. % 135.59% 154.24% 128.81% 142.37% 125.42% 130.51% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers