Highlights

[MMAG] QoQ Cumulative Quarter Result on 2015-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -60.75%    YoY -     15.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 134,366 63,038 232,214 174,096 105,858 49,008 407,026 -52.14%
  QoQ % 113.15% -72.85% 33.38% 64.46% 116.00% -87.96% -
  Horiz. % 33.01% 15.49% 57.05% 42.77% 26.01% 12.04% 100.00%
PBT -5,828 -2,728 -18,683 -11,369 -7,122 -2,841 -25,122 -62.14%
  QoQ % -113.64% 85.40% -64.33% -59.63% -150.69% 88.69% -
  Horiz. % 23.20% 10.86% 74.37% 45.26% 28.35% 11.31% 100.00%
Tax 0 0 -300 0 0 0 406 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -73.89% 0.00% 0.00% 0.00% 100.00%
NP -5,828 -2,728 -18,983 -11,369 -7,122 -2,841 -24,716 -61.73%
  QoQ % -113.64% 85.63% -66.97% -59.63% -150.69% 88.51% -
  Horiz. % 23.58% 11.04% 76.80% 46.00% 28.82% 11.49% 100.00%
NP to SH -5,826 -2,727 -18,723 -11,341 -7,055 -2,808 -24,707 -61.73%
  QoQ % -113.64% 85.44% -65.09% -60.75% -151.25% 88.63% -
  Horiz. % 23.58% 11.04% 75.78% 45.90% 28.55% 11.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 140,194 65,766 251,197 185,465 112,980 51,849 431,742 -52.66%
  QoQ % 113.17% -73.82% 35.44% 64.16% 117.90% -87.99% -
  Horiz. % 32.47% 15.23% 58.18% 42.96% 26.17% 12.01% 100.00%
Net Worth 62,175 64,319 68,109 75,288 79,607 85,208 82,568 -17.19%
  QoQ % -3.33% -5.56% -9.54% -5.42% -6.57% 3.20% -
  Horiz. % 75.30% 77.90% 82.49% 91.18% 96.41% 103.20% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 62,175 64,319 68,109 75,288 79,607 85,208 82,568 -17.19%
  QoQ % -3.33% -5.56% -9.54% -5.42% -6.57% 3.20% -
  Horiz. % 75.30% 77.90% 82.49% 91.18% 96.41% 103.20% 100.00%
NOSH 955,081 940,344 955,255 953,025 953,378 968,275 908,345 3.39%
  QoQ % 1.57% -1.56% 0.23% -0.04% -1.54% 6.60% -
  Horiz. % 105.15% 103.52% 105.16% 104.92% 104.96% 106.60% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.34 % -4.33 % -8.17 % -6.53 % -6.73 % -5.80 % -6.07 % -19.99%
  QoQ % -0.23% 47.00% -25.11% 2.97% -16.03% 4.45% -
  Horiz. % 71.50% 71.33% 134.60% 107.58% 110.87% 95.55% 100.00%
ROE -9.37 % -4.24 % -27.49 % -15.06 % -8.86 % -3.30 % -29.92 % -53.79%
  QoQ % -120.99% 84.58% -82.54% -69.98% -168.48% 88.97% -
  Horiz. % 31.32% 14.17% 91.88% 50.33% 29.61% 11.03% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.07 6.70 24.31 18.27 11.10 5.06 44.81 -53.71%
  QoQ % 110.00% -72.44% 33.06% 64.59% 119.37% -88.71% -
  Horiz. % 31.40% 14.95% 54.25% 40.77% 24.77% 11.29% 100.00%
EPS -0.61 -0.29 -1.96 -1.19 -0.74 -0.29 -2.72 -62.99%
  QoQ % -110.34% 85.20% -64.71% -60.81% -155.17% 89.34% -
  Horiz. % 22.43% 10.66% 72.06% 43.75% 27.21% 10.66% 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 0.0651 0.0684 0.0713 0.0790 0.0835 0.0880 0.0909 -19.90%
  QoQ % -4.82% -4.07% -9.75% -5.39% -5.11% -3.19% -
  Horiz. % 71.62% 75.25% 78.44% 86.91% 91.86% 96.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.07 5.66 20.85 15.63 9.51 4.40 36.55 -52.13%
  QoQ % 113.25% -72.85% 33.40% 64.35% 116.14% -87.96% -
  Horiz. % 33.02% 15.49% 57.05% 42.76% 26.02% 12.04% 100.00%
EPS -0.52 -0.24 -1.68 -1.02 -0.63 -0.25 -2.22 -61.90%
  QoQ % -116.67% 85.71% -64.71% -61.90% -152.00% 88.74% -
  Horiz. % 23.42% 10.81% 75.68% 45.95% 28.38% 11.26% 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 0.0558 0.0578 0.0612 0.0676 0.0715 0.0765 0.0741 -17.19%
  QoQ % -3.46% -5.56% -9.47% -5.45% -6.54% 3.24% -
  Horiz. % 75.30% 78.00% 82.59% 91.23% 96.49% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.0550 0.0600 0.0600 0.0600 0.0600 0.0700 0.0850 -
P/RPS 0.39 0.90 0.25 0.33 0.54 1.38 0.19 61.30%
  QoQ % -56.67% 260.00% -24.24% -38.89% -60.87% 626.32% -
  Horiz. % 205.26% 473.68% 131.58% 173.68% 284.21% 726.32% 100.00%
P/EPS -9.02 -20.69 -3.06 -5.04 -8.11 -24.14 -3.13 102.12%
  QoQ % 56.40% -576.14% 39.29% 37.85% 66.40% -671.25% -
  Horiz. % 288.18% 661.02% 97.76% 161.02% 259.11% 771.25% 100.00%
EY -11.09 -4.83 -32.67 -19.83 -12.33 -4.14 -32.00 -50.57%
  QoQ % -129.61% 85.22% -64.75% -60.83% -197.83% 87.06% -
  Horiz. % 34.66% 15.09% 102.09% 61.97% 38.53% 12.94% 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 0.84 0.88 0.84 0.76 0.72 0.80 0.94 -7.21%
  QoQ % -4.55% 4.76% 10.53% 5.56% -10.00% -14.89% -
  Horiz. % 89.36% 93.62% 89.36% 80.85% 76.60% 85.11% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.0500 0.0550 0.0650 0.0600 0.0700 0.0650 0.0700 -
P/RPS 0.36 0.82 0.27 0.33 0.63 1.28 0.16 71.45%
  QoQ % -56.10% 203.70% -18.18% -47.62% -50.78% 700.00% -
  Horiz. % 225.00% 512.50% 168.75% 206.25% 393.75% 800.00% 100.00%
P/EPS -8.20 -18.97 -3.32 -5.04 -9.46 -22.41 -2.57 116.27%
  QoQ % 56.77% -471.39% 34.13% 46.72% 57.79% -771.98% -
  Horiz. % 319.07% 738.13% 129.18% 196.11% 368.09% 871.98% 100.00%
EY -12.20 -5.27 -30.15 -19.83 -10.57 -4.46 -38.86 -53.71%
  QoQ % -131.50% 82.52% -52.04% -87.61% -137.00% 88.52% -
  Horiz. % 31.39% 13.56% 77.59% 51.03% 27.20% 11.48% 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 0.77 0.80 0.91 0.76 0.84 0.74 0.77 -
  QoQ % -3.75% -12.09% 19.74% -9.52% 13.51% -3.90% -
  Horiz. % 100.00% 103.90% 118.18% 98.70% 109.09% 96.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  486  597  1225 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 QES 0.375-0.005 
 BIOHLDG 0.305+0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.05+0.005 
 SAPNRG 0.120.00 
 RUBEREX 1.81+0.07 
 AT 0.180.00 

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