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 - 718,012
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.89 27.94 18.71 8.78 32.34 24.25 14.74 77.52%
  QoQ % 24.87% 49.33% 113.10% -72.85% 33.36% 64.52% -
  Horiz. % 236.70% 189.55% 126.93% 59.57% 219.40% 164.52% 100.00%
EPS -2.98 -1.24 -0.81 -0.38 -2.61 -1.58 -0.98 109.75%
  QoQ % -140.32% -53.09% -113.16% 85.44% -65.19% -61.22% -
  Horiz. % 304.08% 126.53% 82.65% 38.78% 266.33% 161.22% 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 0.0650 0.0817 0.0866 0.0896 0.0949 0.1049 0.1109 -29.94%
  QoQ % -20.44% -5.66% -3.35% -5.58% -9.53% -5.41% -
  Horiz. % 58.61% 73.67% 78.09% 80.79% 85.57% 94.59% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers