Highlights

[MMAG] QoQ Annualized Quarter Result on 2016-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -6.82%    YoY -     17.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 190,928 250,523 267,494 268,732 252,152 232,214 232,128 -12.22%
  QoQ % -23.79% -6.34% -0.46% 6.58% 8.59% 0.04% -
  Horiz. % 82.25% 107.92% 115.24% 115.77% 108.63% 100.04% 100.00%
PBT -5,432 -21,589 -11,850 -11,656 -10,912 -18,683 -15,158 -49.58%
  QoQ % 74.84% -82.18% -1.67% -6.82% 41.59% -23.25% -
  Horiz. % 35.83% 142.42% 78.18% 76.89% 71.99% 123.25% 100.00%
Tax -84 40 0 0 0 -300 0 -
  QoQ % -310.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.00% -13.33% -0.00% -0.00% -0.00% 100.00% -
NP -5,516 -21,549 -11,850 -11,656 -10,912 -18,983 -15,158 -49.06%
  QoQ % 74.40% -81.84% -1.67% -6.82% 42.52% -25.23% -
  Horiz. % 36.39% 142.16% 78.18% 76.89% 71.99% 125.23% 100.00%
NP to SH -6,632 -21,430 -11,842 -11,652 -10,908 -18,723 -15,121 -42.30%
  QoQ % 69.05% -80.96% -1.64% -6.82% 41.74% -23.82% -
  Horiz. % 43.86% 141.72% 78.32% 77.06% 72.14% 123.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 196,444 272,072 279,345 280,388 263,064 251,197 247,286 -14.24%
  QoQ % -27.80% -2.60% -0.37% 6.59% 4.72% 1.58% -
  Horiz. % 79.44% 110.02% 112.96% 113.39% 106.38% 101.58% 100.00%
Net Worth 64,954 46,640 58,658 62,175 64,319 68,109 75,288 -9.38%
  QoQ % 39.27% -20.49% -5.66% -3.33% -5.56% -9.54% -
  Horiz. % 86.27% 61.95% 77.91% 82.58% 85.43% 90.46% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 64,954 46,640 58,658 62,175 64,319 68,109 75,288 -9.38%
  QoQ % 39.27% -20.49% -5.66% -3.33% -5.56% -9.54% -
  Horiz. % 86.27% 61.95% 77.91% 82.58% 85.43% 90.46% 100.00%
NOSH 975,294 953,799 953,799 955,081 940,344 955,255 953,025 1.55%
  QoQ % 2.25% 0.00% -0.13% 1.57% -1.56% 0.23% -
  Horiz. % 102.34% 100.08% 100.08% 100.22% 98.67% 100.23% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.89 % -8.60 % -4.43 % -4.34 % -4.33 % -8.17 % -6.53 % -41.95%
  QoQ % 66.40% -94.13% -2.07% -0.23% 47.00% -25.11% -
  Horiz. % 44.26% 131.70% 67.84% 66.46% 66.31% 125.11% 100.00%
ROE -10.21 % -45.95 % -20.19 % -18.74 % -16.96 % -27.49 % -20.08 % -36.32%
  QoQ % 77.78% -127.59% -7.74% -10.50% 38.30% -36.90% -
  Horiz. % 50.85% 228.83% 100.55% 93.33% 84.46% 136.90% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 19.58 26.27 28.05 28.14 26.81 24.31 24.36 -13.56%
  QoQ % -25.47% -6.35% -0.32% 4.96% 10.28% -0.21% -
  Horiz. % 80.38% 107.84% 115.15% 115.52% 110.06% 99.79% 100.00%
EPS -0.68 -3.72 -1.24 -1.22 -1.16 -1.96 -1.59 -43.27%
  QoQ % 81.72% -200.00% -1.64% -5.17% 40.82% -23.27% -
  Horiz. % 42.77% 233.96% 77.99% 76.73% 72.96% 123.27% 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 0.0666 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 -10.77%
  QoQ % 36.20% -20.49% -5.53% -4.82% -4.07% -9.75% -
  Horiz. % 84.30% 61.90% 77.85% 82.41% 86.58% 90.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,312,469
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.55 19.09 20.38 20.48 19.21 17.69 17.69 -12.22%
  QoQ % -23.78% -6.33% -0.49% 6.61% 8.59% 0.00% -
  Horiz. % 82.25% 107.91% 115.21% 115.77% 108.59% 100.00% 100.00%
EPS -0.51 -1.63 -0.90 -0.89 -0.83 -1.43 -1.15 -41.87%
  QoQ % 68.71% -81.11% -1.12% -7.23% 41.96% -24.35% -
  Horiz. % 44.35% 141.74% 78.26% 77.39% 72.17% 124.35% 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 0.0495 0.0355 0.0447 0.0474 0.0490 0.0519 0.0574 -9.41%
  QoQ % 39.44% -20.58% -5.70% -3.27% -5.59% -9.58% -
  Horiz. % 86.24% 61.85% 77.87% 82.58% 85.37% 90.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.0550 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 -
P/RPS 0.28 0.19 0.18 0.20 0.22 0.25 0.25 7.86%
  QoQ % 47.37% 5.56% -10.00% -9.09% -12.00% 0.00% -
  Horiz. % 112.00% 76.00% 72.00% 80.00% 88.00% 100.00% 100.00%
P/EPS -8.09 -2.23 -4.03 -4.51 -5.17 -3.06 -3.78 66.15%
  QoQ % -262.78% 44.67% 10.64% 12.77% -68.95% 19.05% -
  Horiz. % 214.02% 58.99% 106.61% 119.31% 136.77% 80.95% 100.00%
EY -12.36 -44.94 -24.83 -22.18 -19.33 -32.67 -26.44 -39.79%
  QoQ % 72.50% -80.99% -11.95% -14.74% 40.83% -23.56% -
  Horiz. % 46.75% 169.97% 93.91% 83.89% 73.11% 123.56% 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 0.83 1.02 0.81 0.84 0.88 0.84 0.76 6.06%
  QoQ % -18.63% 25.93% -3.57% -4.55% 4.76% 10.53% -
  Horiz. % 109.21% 134.21% 106.58% 110.53% 115.79% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 -
Price 0.1800 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 -
P/RPS 0.92 0.19 0.21 0.18 0.21 0.27 0.25 138.55%
  QoQ % 384.21% -9.52% 16.67% -14.29% -22.22% 8.00% -
  Horiz. % 368.00% 76.00% 84.00% 72.00% 84.00% 108.00% 100.00%
P/EPS -26.47 -2.23 -4.83 -4.10 -4.74 -3.32 -3.78 266.46%
  QoQ % -1,087.00% 53.83% -17.80% 13.50% -42.77% 12.17% -
  Horiz. % 700.26% 58.99% 127.78% 108.47% 125.40% 87.83% 100.00%
EY -3.78 -44.94 -20.69 -24.40 -21.09 -30.15 -26.44 -72.69%
  QoQ % 91.59% -117.21% 15.20% -15.69% 30.05% -14.03% -
  Horiz. % 14.30% 169.97% 78.25% 92.28% 79.77% 114.03% 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 2.70 1.02 0.98 0.77 0.80 0.91 0.76 133.01%
  QoQ % 164.71% 4.08% 27.27% -3.75% -12.09% 19.74% -
  Horiz. % 355.26% 134.21% 128.95% 101.32% 105.26% 119.74% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS