Highlights

[MMAG] QoQ Cumulative Quarter Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -144.54%    YoY -     -181.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 616,701 483,701 319,519 150,582 553,585 417,219 273,570 72.01%
  QoQ % 27.50% 51.38% 112.19% -72.80% 32.68% 52.51% -
  Horiz. % 225.43% 176.81% 116.80% 55.04% 202.36% 152.51% 100.00%
PBT 3,074 664 -6,719 -2,254 6,879 6,917 2,870 4.69%
  QoQ % 362.95% 109.88% -198.09% -132.77% -0.55% 141.01% -
  Horiz. % 107.11% 23.14% -234.11% -78.54% 239.69% 241.01% 100.00%
Tax -1,389 -42 -42 -398 -1,163 -1,043 -706 57.08%
  QoQ % -3,207.14% 0.00% 89.45% 65.78% -11.51% -47.73% -
  Horiz. % 196.74% 5.95% 5.95% 56.37% 164.73% 147.73% 100.00%
NP 1,685 622 -6,761 -2,652 5,716 5,874 2,164 -15.38%
  QoQ % 170.90% 109.20% -154.94% -146.40% -2.69% 171.44% -
  Horiz. % 77.87% 28.74% -312.43% -122.55% 264.14% 271.44% 100.00%
NP to SH 1,712 649 -6,736 -2,628 5,900 5,955 2,232 -16.22%
  QoQ % 163.79% 109.63% -156.32% -144.54% -0.92% 166.80% -
  Horiz. % 76.70% 29.08% -301.79% -117.74% 264.34% 266.80% 100.00%
Tax Rate 45.19 % 6.33 % - % - % 16.91 % 15.08 % 24.60 % 50.05%
  QoQ % 613.90% 0.00% 0.00% 0.00% 12.14% -38.70% -
  Horiz. % 183.70% 25.73% 0.00% 0.00% 68.74% 61.30% 100.00%
Total Cost 615,016 483,079 326,280 153,234 547,869 411,345 271,406 72.61%
  QoQ % 27.31% 48.06% 112.93% -72.03% 33.19% 51.56% -
  Horiz. % 226.60% 177.99% 120.22% 56.46% 201.86% 151.56% 100.00%
Net Worth 90,709 75,860 67,722 68,397 56,011 55,153 50,464 47.89%
  QoQ % 19.57% 12.02% -0.99% 22.11% 1.56% 9.29% -
  Horiz. % 179.75% 150.32% 134.20% 135.53% 110.99% 109.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 90,709 75,860 67,722 68,397 56,011 55,153 50,464 47.89%
  QoQ % 19.57% 12.02% -0.99% 22.11% 1.56% 9.29% -
  Horiz. % 179.75% 150.32% 134.20% 135.53% 110.99% 109.29% 100.00%
NOSH 788,095 721,111 724,301 691,578 565,769 556,542 544,390 28.00%
  QoQ % 9.29% -0.44% 4.73% 22.24% 1.66% 2.23% -
  Horiz. % 144.77% 132.46% 133.05% 127.04% 103.93% 102.23% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.27 % 0.13 % -2.12 % -1.76 % 1.03 % 1.41 % 0.79 % -51.15%
  QoQ % 107.69% 106.13% -20.45% -270.87% -26.95% 78.48% -
  Horiz. % 34.18% 16.46% -268.35% -222.78% 130.38% 178.48% 100.00%
ROE 1.89 % 0.86 % -9.95 % -3.84 % 10.53 % 10.80 % 4.42 % -43.27%
  QoQ % 119.77% 108.64% -159.11% -136.47% -2.50% 144.34% -
  Horiz. % 42.76% 19.46% -225.11% -86.88% 238.24% 244.34% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.25 67.08 44.11 21.77 97.85 74.97 50.25 34.38%
  QoQ % 16.65% 52.07% 102.62% -77.75% 30.52% 49.19% -
  Horiz. % 155.72% 133.49% 87.78% 43.32% 194.73% 149.19% 100.00%
EPS 0.22 0.09 -0.93 -0.38 1.05 1.07 0.41 -33.99%
  QoQ % 144.44% 109.68% -144.74% -136.19% -1.87% 160.98% -
  Horiz. % 53.66% 21.95% -226.83% -92.68% 256.10% 260.98% 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 0.1151 0.1052 0.0935 0.0989 0.0990 0.0991 0.0927 15.54%
  QoQ % 9.41% 12.51% -5.46% -0.10% -0.10% 6.90% -
  Horiz. % 124.16% 113.48% 100.86% 106.69% 106.80% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.89 67.37 44.50 20.97 77.10 58.11 38.10 72.01%
  QoQ % 27.49% 51.39% 112.21% -72.80% 32.68% 52.52% -
  Horiz. % 225.43% 176.82% 116.80% 55.04% 202.36% 152.52% 100.00%
EPS 0.24 0.09 -0.94 -0.37 0.82 0.83 0.31 -15.70%
  QoQ % 166.67% 109.57% -154.05% -145.12% -1.20% 167.74% -
  Horiz. % 77.42% 29.03% -303.23% -119.35% 264.52% 267.74% 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 0.1263 0.1057 0.0943 0.0953 0.0780 0.0768 0.0703 47.84%
  QoQ % 19.49% 12.09% -1.05% 22.18% 1.56% 9.25% -
  Horiz. % 179.66% 150.36% 134.14% 135.56% 110.95% 109.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1000 0.0800 0.0850 0.0950 0.0950 0.0900 0.0900 -
P/RPS 0.13 0.12 0.19 0.44 0.10 0.12 0.18 -19.52%
  QoQ % 8.33% -36.84% -56.82% 340.00% -16.67% -33.33% -
  Horiz. % 72.22% 66.67% 105.56% 244.44% 55.56% 66.67% 100.00%
P/EPS 46.03 88.89 -9.14 -25.00 9.11 8.41 21.95 63.91%
  QoQ % -48.22% 1,072.54% 63.44% -374.42% 8.32% -61.69% -
  Horiz. % 209.70% 404.97% -41.64% -113.90% 41.50% 38.31% 100.00%
EY 2.17 1.13 -10.94 -4.00 10.98 11.89 4.56 -39.07%
  QoQ % 92.04% 110.33% -173.50% -136.43% -7.65% 160.75% -
  Horiz. % 47.59% 24.78% -239.91% -87.72% 240.79% 260.75% 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 0.87 0.76 0.91 0.96 0.96 0.91 0.97 -7.00%
  QoQ % 14.47% -16.48% -5.21% 0.00% 5.49% -6.19% -
  Horiz. % 89.69% 78.35% 93.81% 98.97% 98.97% 93.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 -
Price 0.0800 0.1050 0.0800 0.0850 0.1300 0.1000 0.0900 -
P/RPS 0.10 0.16 0.18 0.39 0.13 0.13 0.18 -32.44%
  QoQ % -37.50% -11.11% -53.85% 200.00% 0.00% -27.78% -
  Horiz. % 55.56% 88.89% 100.00% 216.67% 72.22% 72.22% 100.00%
P/EPS 36.83 116.67 -8.60 -22.37 12.47 9.35 21.95 41.25%
  QoQ % -68.43% 1,456.63% 61.56% -279.39% 33.37% -57.40% -
  Horiz. % 167.79% 531.53% -39.18% -101.91% 56.81% 42.60% 100.00%
EY 2.72 0.86 -11.63 -4.47 8.02 10.70 4.56 -29.16%
  QoQ % 216.28% 107.39% -160.18% -155.74% -25.05% 134.65% -
  Horiz. % 59.65% 18.86% -255.04% -98.03% 175.88% 234.65% 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 0.70 1.00 0.86 0.86 1.31 1.01 0.97 -19.56%
  QoQ % -30.00% 16.28% 0.00% -34.35% 29.70% 4.12% -
  Horiz. % 72.16% 103.09% 88.66% 88.66% 135.05% 104.12% 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