[MMAG] QoQ Cumulative Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 86,813 47,732 250,523 200,621 134,366 63,038 232,214 -48.07% QoQ % 81.88% -80.95% 24.87% 49.31% 113.15% -72.85% - Horiz. % 37.38% 20.56% 107.88% 86.39% 57.86% 27.15% 100.00%
PBT -3,320 -1,358 -21,589 -8,888 -5,828 -2,728 -18,683 -68.36% QoQ % -144.48% 93.71% -142.90% -52.51% -113.64% 85.40% - Horiz. % 17.77% 7.27% 115.55% 47.57% 31.19% 14.60% 100.00%
Tax -48 -21 40 0 0 0 -300 -70.49% QoQ % -128.57% -152.50% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16.00% 7.00% -13.33% -0.00% -0.00% -0.00% 100.00%
NP -3,368 -1,379 -21,549 -8,888 -5,828 -2,728 -18,983 -68.39% QoQ % -144.23% 93.60% -142.45% -52.51% -113.64% 85.63% - Horiz. % 17.74% 7.26% 113.52% 46.82% 30.70% 14.37% 100.00%
NP to SH -3,670 -1,658 -21,430 -8,882 -5,826 -2,727 -18,723 -66.22% QoQ % -121.35% 92.26% -141.27% -52.45% -113.64% 85.44% - Horiz. % 19.60% 8.86% 114.46% 47.44% 31.12% 14.56% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 90,181 49,111 272,072 209,509 140,194 65,766 251,197 -49.46% QoQ % 83.63% -81.95% 29.86% 49.44% 113.17% -73.82% - Horiz. % 35.90% 19.55% 108.31% 83.40% 55.81% 26.18% 100.00%
Net Worth 17,059 64,954 46,640 58,658 62,175 64,319 68,109 -60.23% QoQ % -73.74% 39.27% -20.49% -5.66% -3.33% -5.56% - Horiz. % 25.05% 95.37% 68.48% 86.12% 91.29% 94.44% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 17,059 64,954 46,640 58,658 62,175 64,319 68,109 -60.23% QoQ % -73.74% 39.27% -20.49% -5.66% -3.33% -5.56% - Horiz. % 25.05% 95.37% 68.48% 86.12% 91.29% 94.44% 100.00%
NOSH 253,103 975,294 953,799 953,799 955,081 940,344 955,255 -58.71% QoQ % -74.05% 2.25% 0.00% -0.13% 1.57% -1.56% - Horiz. % 26.50% 102.10% 99.85% 99.85% 99.98% 98.44% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -3.88 % -2.89 % -8.60 % -4.43 % -4.34 % -4.33 % -8.17 % -39.10% QoQ % -34.26% 66.40% -94.13% -2.07% -0.23% 47.00% - Horiz. % 47.49% 35.37% 105.26% 54.22% 53.12% 53.00% 100.00%
ROE -21.51 % -2.55 % -45.95 % -15.14 % -9.37 % -4.24 % -27.49 % -15.07% QoQ % -743.53% 94.45% -203.50% -61.58% -120.99% 84.58% - Horiz. % 78.25% 9.28% 167.15% 55.07% 34.09% 15.42% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.30 4.89 26.27 21.03 14.07 6.70 24.31 25.77% QoQ % 601.43% -81.39% 24.92% 49.47% 110.00% -72.44% - Horiz. % 141.09% 20.12% 108.06% 86.51% 57.88% 27.56% 100.00%
EPS -1.45 -0.17 -3.72 -0.93 -0.61 -0.29 -1.96 -18.19% QoQ % -752.94% 95.43% -300.00% -52.46% -110.34% 85.20% - Horiz. % 73.98% 8.67% 189.80% 47.45% 31.12% 14.80% 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 0.0674 0.0666 0.0489 0.0615 0.0651 0.0684 0.0713 -3.68% QoQ % 1.20% 36.20% -20.49% -5.53% -4.82% -4.07% - Horiz. % 94.53% 93.41% 68.58% 86.26% 91.30% 95.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.09 6.65 34.89 27.94 18.71 8.78 32.34 -48.07% QoQ % 81.80% -80.94% 24.87% 49.33% 113.10% -72.85% - Horiz. % 37.38% 20.56% 107.88% 86.39% 57.85% 27.15% 100.00%
EPS -0.51 -0.23 -2.98 -1.24 -0.81 -0.38 -2.61 -66.29% QoQ % -121.74% 92.28% -140.32% -53.09% -113.16% 85.44% - Horiz. % 19.54% 8.81% 114.18% 47.51% 31.03% 14.56% 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 0.0238 0.0905 0.0650 0.0817 0.0866 0.0896 0.0949 -60.20% QoQ % -73.70% 39.23% -20.44% -5.66% -3.35% -5.58% - Horiz. % 25.08% 95.36% 68.49% 86.09% 91.25% 94.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2350 0.0550 0.0500 0.0500 0.0550 0.0600 0.0600 -
P/RPS 0.69 1.12 0.19 0.24 0.39 0.90 0.25 96.64% QoQ % -38.39% 489.47% -20.83% -38.46% -56.67% 260.00% - Horiz. % 276.00% 448.00% 76.00% 96.00% 156.00% 360.00% 100.00%
P/EPS -16.21 -32.35 -2.23 -5.37 -9.02 -20.69 -3.06 203.58% QoQ % 49.89% -1,350.67% 58.47% 40.47% 56.40% -576.14% - Horiz. % 529.74% 1,057.19% 72.88% 175.49% 294.77% 676.14% 100.00%
EY -6.17 -3.09 -44.94 -18.62 -11.09 -4.83 -32.67 -67.05% QoQ % -99.68% 93.12% -141.35% -67.90% -129.61% 85.22% - Horiz. % 18.89% 9.46% 137.56% 56.99% 33.95% 14.78% 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 3.49 0.83 1.02 0.81 0.84 0.88 0.84 158.22% QoQ % 320.48% -18.63% 25.93% -3.57% -4.55% 4.76% - Horiz. % 415.48% 98.81% 121.43% 96.43% 100.00% 104.76% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.2050 0.1800 0.0500 0.0600 0.0500 0.0550 0.0650 -
P/RPS 0.60 3.68 0.19 0.29 0.36 0.82 0.27 70.21% QoQ % -83.70% 1,836.84% -34.48% -19.44% -56.10% 203.70% - Horiz. % 222.22% 1,362.96% 70.37% 107.41% 133.33% 303.70% 100.00%
P/EPS -14.14 -105.88 -2.23 -6.44 -8.20 -18.97 -3.32 162.52% QoQ % 86.65% -4,647.98% 65.37% 21.46% 56.77% -471.39% - Horiz. % 425.90% 3,189.16% 67.17% 193.98% 246.99% 571.39% 100.00%
EY -7.07 -0.94 -44.94 -15.52 -12.20 -5.27 -30.15 -61.94% QoQ % -652.13% 97.91% -189.56% -27.21% -131.50% 82.52% - Horiz. % 23.45% 3.12% 149.05% 51.48% 40.46% 17.48% 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 3.04 2.70 1.02 0.98 0.77 0.80 0.91 123.31% QoQ % 12.59% 164.71% 4.08% 27.27% -3.75% -12.09% - Horiz. % 334.07% 296.70% 112.09% 107.69% 84.62% 87.91% 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.
Comment
MMAG Holdings - Quarter 3 ( 31.12.2016).pdf 
