Highlights

[MMAG] QoQ Cumulative Quarter Result on 2016-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -52.45%    YoY -     21.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

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