Highlights

[MMAG] QoQ Cumulative Quarter Result on 2016-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     85.44%    YoY -     2.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 250,523 200,621 134,366 63,038 232,214 174,096 105,858 77.50%
  QoQ % 24.87% 49.31% 113.15% -72.85% 33.38% 64.46% -
  Horiz. % 236.66% 189.52% 126.93% 59.55% 219.36% 164.46% 100.00%
PBT -21,589 -8,888 -5,828 -2,728 -18,683 -11,369 -7,122 109.31%
  QoQ % -142.90% -52.51% -113.64% 85.40% -64.33% -59.63% -
  Horiz. % 303.13% 124.80% 81.83% 38.30% 262.33% 159.63% 100.00%
Tax 40 0 0 0 -300 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.33% -0.00% -0.00% -0.00% 100.00% - -
NP -21,549 -8,888 -5,828 -2,728 -18,983 -11,369 -7,122 109.05%
  QoQ % -142.45% -52.51% -113.64% 85.63% -66.97% -59.63% -
  Horiz. % 302.57% 124.80% 81.83% 38.30% 266.54% 159.63% 100.00%
NP to SH -21,430 -8,882 -5,826 -2,727 -18,723 -11,341 -7,055 109.60%
  QoQ % -141.27% -52.45% -113.64% 85.44% -65.09% -60.75% -
  Horiz. % 303.76% 125.90% 82.58% 38.65% 265.39% 160.75% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 272,072 209,509 140,194 65,766 251,197 185,465 112,980 79.57%
  QoQ % 29.86% 49.44% 113.17% -73.82% 35.44% 64.16% -
  Horiz. % 240.81% 185.44% 124.09% 58.21% 222.34% 164.16% 100.00%
Net Worth 46,640 58,658 62,175 64,319 68,109 75,288 79,607 -29.96%
  QoQ % -20.49% -5.66% -3.33% -5.56% -9.54% -5.42% -
  Horiz. % 58.59% 73.69% 78.10% 80.80% 85.56% 94.58% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 46,640 58,658 62,175 64,319 68,109 75,288 79,607 -29.96%
  QoQ % -20.49% -5.66% -3.33% -5.56% -9.54% -5.42% -
  Horiz. % 58.59% 73.69% 78.10% 80.80% 85.56% 94.58% 100.00%
NOSH 953,799 953,799 955,081 940,344 955,255 953,025 953,378 0.03%
  QoQ % 0.00% -0.13% 1.57% -1.56% 0.23% -0.04% -
  Horiz. % 100.04% 100.04% 100.18% 98.63% 100.20% 99.96% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -8.60 % -4.43 % -4.34 % -4.33 % -8.17 % -6.53 % -6.73 % 17.74%
  QoQ % -94.13% -2.07% -0.23% 47.00% -25.11% 2.97% -
  Horiz. % 127.79% 65.82% 64.49% 64.34% 121.40% 97.03% 100.00%
ROE -45.95 % -15.14 % -9.37 % -4.24 % -27.49 % -15.06 % -8.86 % 199.32%
  QoQ % -203.50% -61.58% -120.99% 84.58% -82.54% -69.98% -
  Horiz. % 518.62% 170.88% 105.76% 47.86% 310.27% 169.98% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.27 21.03 14.07 6.70 24.31 18.27 11.10 77.50%
  QoQ % 24.92% 49.47% 110.00% -72.44% 33.06% 64.59% -
  Horiz. % 236.67% 189.46% 126.76% 60.36% 219.01% 164.59% 100.00%
EPS -3.72 -0.93 -0.61 -0.29 -1.96 -1.19 -0.74 193.17%
  QoQ % -300.00% -52.46% -110.34% 85.20% -64.71% -60.81% -
  Horiz. % 502.70% 125.68% 82.43% 39.19% 264.86% 160.81% 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 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 -29.98%
  QoQ % -20.49% -5.53% -4.82% -4.07% -9.75% -5.39% -
  Horiz. % 58.56% 73.65% 77.96% 81.92% 85.39% 94.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,058,809
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.66 18.95 12.69 5.95 21.93 16.44 10.00 77.47%
  QoQ % 24.85% 49.33% 113.28% -72.87% 33.39% 64.40% -
  Horiz. % 236.60% 189.50% 126.90% 59.50% 219.30% 164.40% 100.00%
EPS -2.02 -0.84 -0.55 -0.26 -1.77 -1.07 -0.67 108.56%
  QoQ % -140.48% -52.73% -111.54% 85.31% -65.42% -59.70% -
  Horiz. % 301.49% 125.37% 82.09% 38.81% 264.18% 159.70% 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 0.0441 0.0554 0.0587 0.0607 0.0643 0.0711 0.0752 -29.92%
  QoQ % -20.40% -5.62% -3.29% -5.60% -9.56% -5.45% -
  Horiz. % 58.64% 73.67% 78.06% 80.72% 85.51% 94.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 -
P/RPS 0.19 0.24 0.39 0.90 0.25 0.33 0.54 -50.13%
  QoQ % -20.83% -38.46% -56.67% 260.00% -24.24% -38.89% -
  Horiz. % 35.19% 44.44% 72.22% 166.67% 46.30% 61.11% 100.00%
P/EPS -2.23 -5.37 -9.02 -20.69 -3.06 -5.04 -8.11 -57.68%
  QoQ % 58.47% 40.47% 56.40% -576.14% 39.29% 37.85% -
  Horiz. % 27.50% 66.21% 111.22% 255.12% 37.73% 62.15% 100.00%
EY -44.94 -18.62 -11.09 -4.83 -32.67 -19.83 -12.33 136.65%
  QoQ % -141.35% -67.90% -129.61% 85.22% -64.75% -60.83% -
  Horiz. % 364.48% 151.01% 89.94% 39.17% 264.96% 160.83% 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 1.02 0.81 0.84 0.88 0.84 0.76 0.72 26.11%
  QoQ % 25.93% -3.57% -4.55% 4.76% 10.53% 5.56% -
  Horiz. % 141.67% 112.50% 116.67% 122.22% 116.67% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 -
P/RPS 0.19 0.29 0.36 0.82 0.27 0.33 0.63 -55.00%
  QoQ % -34.48% -19.44% -56.10% 203.70% -18.18% -47.62% -
  Horiz. % 30.16% 46.03% 57.14% 130.16% 42.86% 52.38% 100.00%
P/EPS -2.23 -6.44 -8.20 -18.97 -3.32 -5.04 -9.46 -61.81%
  QoQ % 65.37% 21.46% 56.77% -471.39% 34.13% 46.72% -
  Horiz. % 23.57% 68.08% 86.68% 200.53% 35.10% 53.28% 100.00%
EY -44.94 -15.52 -12.20 -5.27 -30.15 -19.83 -10.57 162.21%
  QoQ % -189.56% -27.21% -131.50% 82.52% -52.04% -87.61% -
  Horiz. % 425.17% 146.83% 115.42% 49.86% 285.24% 187.61% 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 1.02 0.98 0.77 0.80 0.91 0.76 0.84 13.81%
  QoQ % 4.08% 27.27% -3.75% -12.09% 19.74% -9.52% -
  Horiz. % 121.43% 116.67% 91.67% 95.24% 108.33% 90.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS