Highlights

[MMAG] QoQ Annualized Quarter Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     97.84%    YoY -     -70.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 384,788 378,582 374,332 616,701 644,934 639,038 602,328 -25.76%
  QoQ % 1.64% 1.14% -39.30% -4.38% 0.92% 6.09% -
  Horiz. % 63.88% 62.85% 62.15% 102.39% 107.07% 106.09% 100.00%
PBT -17,909 -27,312 -9,772 3,074 885 -13,438 -9,016 57.82%
  QoQ % 34.43% -179.49% -417.89% 247.21% 106.59% -49.05% -
  Horiz. % 198.64% 302.93% 108.39% -34.09% -9.82% 149.05% 100.00%
Tax 38 0 0 -1,389 -56 -84 -1,592 -
  QoQ % 0.00% 0.00% 0.00% -2,380.36% 33.33% 94.72% -
  Horiz. % -2.43% -0.00% -0.00% 87.25% 3.52% 5.28% 100.00%
NP -17,870 -27,312 -9,772 1,685 829 -13,522 -10,608 41.45%
  QoQ % 34.57% -179.49% -679.94% 103.18% 106.13% -27.47% -
  Horiz. % 168.46% 257.47% 92.12% -15.88% -7.82% 127.47% 100.00%
NP to SH -17,836 -27,266 -9,764 1,712 865 -13,472 -10,512 42.12%
  QoQ % 34.59% -179.25% -670.33% 97.84% 106.42% -28.16% -
  Horiz. % 169.67% 259.38% 92.88% -16.29% -8.23% 128.16% 100.00%
Tax Rate - % - % - % 45.19 % 6.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 613.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 713.90% 100.00% - -
Total Cost 402,658 405,894 384,104 615,016 644,105 652,560 612,936 -24.37%
  QoQ % -0.80% 5.67% -37.55% -4.52% -1.30% 6.46% -
  Horiz. % 65.69% 66.22% 62.67% 100.34% 105.09% 106.46% 100.00%
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.19%
  QoQ % 2.15% -5.34% 4.11% 19.57% 12.02% -0.99% -
  Horiz. % 133.51% 130.71% 138.08% 132.62% 110.91% 99.01% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.19%
  QoQ % 2.15% -5.34% 4.11% 19.57% 12.02% -0.99% -
  Horiz. % 133.51% 130.71% 138.08% 132.62% 110.91% 99.01% 100.00%
NOSH 891,800 873,910 841,724 788,095 721,110 724,301 691,578 18.42%
  QoQ % 2.05% 3.82% 6.80% 9.29% -0.44% 4.73% -
  Horiz. % 128.95% 126.36% 121.71% 113.96% 104.27% 104.73% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.64 % -7.21 % -2.61 % 0.27 % 0.13 % -2.12 % -1.76 % 90.50%
  QoQ % 35.64% -176.25% -1,066.67% 107.69% 106.13% -20.45% -
  Horiz. % 263.64% 409.66% 148.30% -15.34% -7.39% 120.45% 100.00%
ROE -19.53 % -30.50 % -10.34 % 1.89 % 1.14 % -19.89 % -15.37 % 17.26%
  QoQ % 35.97% -194.97% -647.09% 65.79% 105.73% -29.41% -
  Horiz. % 127.07% 198.44% 67.27% -12.30% -7.42% 129.41% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 43.15 43.32 44.47 78.25 89.44 88.23 87.09 -37.31%
  QoQ % -0.39% -2.59% -43.17% -12.51% 1.37% 1.31% -
  Horiz. % 49.55% 49.74% 51.06% 89.85% 102.70% 101.31% 100.00%
EPS -2.00 -3.12 -1.16 0.22 0.12 -1.86 -1.52 20.02%
  QoQ % 35.90% -168.97% -627.27% 83.33% 106.45% -22.37% -
  Horiz. % 131.58% 205.26% 76.32% -14.47% -7.89% 122.37% 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 0.1024 0.1023 0.1122 0.1151 0.1052 0.0935 0.0989 2.34%
  QoQ % 0.10% -8.82% -2.52% 9.41% 12.51% -5.46% -
  Horiz. % 103.54% 103.44% 113.45% 116.38% 106.37% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 53.59 52.73 52.13 85.89 89.82 89.00 83.89 -25.77%
  QoQ % 1.63% 1.15% -39.31% -4.38% 0.92% 6.09% -
  Horiz. % 63.88% 62.86% 62.14% 102.38% 107.07% 106.09% 100.00%
EPS -2.48 -3.80 -1.36 0.24 0.12 -1.88 -1.46 42.23%
  QoQ % 34.74% -179.41% -666.67% 100.00% 106.38% -28.77% -
  Horiz. % 169.86% 260.27% 93.15% -16.44% -8.22% 128.77% 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 0.1272 0.1245 0.1315 0.1263 0.1057 0.0943 0.0953 21.16%
  QoQ % 2.17% -5.32% 4.12% 19.49% 12.09% -1.05% -
  Horiz. % 133.47% 130.64% 137.99% 132.53% 110.91% 98.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 -
P/RPS 0.13 0.17 0.17 0.13 0.09 0.10 0.11 11.75%
  QoQ % -23.53% 0.00% 30.77% 44.44% -10.00% -9.09% -
  Horiz. % 118.18% 154.55% 154.55% 118.18% 81.82% 90.91% 100.00%
P/EPS -2.75 -2.40 -6.47 46.03 66.67 -4.57 -6.25 -42.06%
  QoQ % -14.58% 62.91% -114.06% -30.96% 1,558.86% 26.88% -
  Horiz. % 44.00% 38.40% 103.52% -736.48% -1,066.72% 73.12% 100.00%
EY -36.36 -41.60 -15.47 2.17 1.50 -21.88 -16.00 72.59%
  QoQ % 12.60% -168.91% -812.90% 44.67% 106.86% -36.75% -
  Horiz. % 227.25% 260.00% 96.69% -13.56% -9.38% 136.75% 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 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.79%
  QoQ % -26.03% 8.96% -22.99% 14.47% -16.48% -5.21% -
  Horiz. % 56.25% 76.04% 69.79% 90.62% 79.17% 94.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 -
P/RPS 0.14 0.16 0.18 0.10 0.12 0.09 0.10 25.07%
  QoQ % -12.50% -11.11% 80.00% -16.67% 33.33% -10.00% -
  Horiz. % 140.00% 160.00% 180.00% 100.00% 120.00% 90.00% 100.00%
P/EPS -3.00 -2.24 -6.90 36.83 87.50 -4.30 -5.59 -33.89%
  QoQ % -33.93% 67.54% -118.73% -57.91% 2,134.88% 23.08% -
  Horiz. % 53.67% 40.07% 123.43% -658.86% -1,565.30% 76.92% 100.00%
EY -33.33 -44.57 -14.50 2.72 1.14 -23.25 -17.88 51.29%
  QoQ % 25.22% -207.38% -633.09% 138.60% 104.90% -30.03% -
  Horiz. % 186.41% 249.27% 81.10% -15.21% -6.38% 130.03% 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 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16%
  QoQ % -13.24% -4.23% 1.43% -30.00% 16.28% 0.00% -
  Horiz. % 68.60% 79.07% 82.56% 81.40% 116.28% 100.00% 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.
 


 

358  242  498  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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers