Highlights

[MMAG] QoQ Cumulative Quarter Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     163.79%    YoY -     -70.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 288,591 189,291 93,583 616,701 483,701 319,519 150,582 54.11%
  QoQ % 52.46% 102.27% -84.83% 27.50% 51.38% 112.19% -
  Horiz. % 191.65% 125.71% 62.15% 409.54% 321.22% 212.19% 100.00%
PBT -13,432 -13,656 -2,443 3,074 664 -6,719 -2,254 227.63%
  QoQ % 1.64% -458.98% -179.47% 362.95% 109.88% -198.09% -
  Horiz. % 595.92% 605.86% 108.39% -136.38% -29.46% 298.09% 100.00%
Tax 29 0 0 -1,389 -42 -42 -398 -
  QoQ % 0.00% 0.00% 0.00% -3,207.14% 0.00% 89.45% -
  Horiz. % -7.29% -0.00% -0.00% 348.99% 10.55% 10.55% 100.00%
NP -13,403 -13,656 -2,443 1,685 622 -6,761 -2,652 193.63%
  QoQ % 1.85% -458.98% -244.99% 170.90% 109.20% -154.94% -
  Horiz. % 505.39% 514.93% 92.12% -63.54% -23.45% 254.94% 100.00%
NP to SH -13,377 -13,633 -2,441 1,712 649 -6,736 -2,628 195.03%
  QoQ % 1.88% -458.50% -242.58% 163.79% 109.63% -156.32% -
  Horiz. % 509.02% 518.76% 92.88% -65.14% -24.70% 256.32% 100.00%
Tax Rate - % - % - % 45.19 % 6.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 613.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 713.90% 100.00% - -
Total Cost 301,994 202,947 96,026 615,016 483,079 326,280 153,234 57.00%
  QoQ % 48.80% 111.35% -84.39% 27.31% 48.06% 112.93% -
  Horiz. % 197.08% 132.44% 62.67% 401.36% 315.26% 212.93% 100.00%
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.19%
  QoQ % 2.15% -5.34% 4.11% 19.57% 12.02% -0.99% -
  Horiz. % 133.51% 130.71% 138.08% 132.62% 110.91% 99.01% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 91,320 89,401 94,441 90,709 75,860 67,722 68,397 21.19%
  QoQ % 2.15% -5.34% 4.11% 19.57% 12.02% -0.99% -
  Horiz. % 133.51% 130.71% 138.08% 132.62% 110.91% 99.01% 100.00%
NOSH 891,800 873,910 841,724 788,095 721,111 724,301 691,578 18.42%
  QoQ % 2.05% 3.82% 6.80% 9.29% -0.44% 4.73% -
  Horiz. % 128.95% 126.36% 121.71% 113.96% 104.27% 104.73% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.64 % -7.21 % -2.61 % 0.27 % 0.13 % -2.12 % -1.76 % 90.50%
  QoQ % 35.64% -176.25% -1,066.67% 107.69% 106.13% -20.45% -
  Horiz. % 263.64% 409.66% 148.30% -15.34% -7.39% 120.45% 100.00%
ROE -14.65 % -15.25 % -2.58 % 1.89 % 0.86 % -9.95 % -3.84 % 143.56%
  QoQ % 3.93% -491.09% -236.51% 119.77% 108.64% -159.11% -
  Horiz. % 381.51% 397.14% 67.19% -49.22% -22.40% 259.11% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.36 21.66 11.12 78.25 67.08 44.11 21.77 30.15%
  QoQ % 49.40% 94.78% -85.79% 16.65% 52.07% 102.62% -
  Horiz. % 148.64% 99.49% 51.08% 359.44% 308.13% 202.62% 100.00%
EPS -1.50 -1.56 -0.29 0.22 0.09 -0.93 -0.38 149.15%
  QoQ % 3.85% -437.93% -231.82% 144.44% 109.68% -144.74% -
  Horiz. % 394.74% 410.53% 76.32% -57.89% -23.68% 244.74% 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 0.1024 0.1023 0.1122 0.1151 0.1052 0.0935 0.0989 2.34%
  QoQ % 0.10% -8.82% -2.52% 9.41% 12.51% -5.46% -
  Horiz. % 103.54% 103.44% 113.45% 116.38% 106.37% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,287
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.92 17.00 8.41 55.39 43.45 28.70 13.53 54.07%
  QoQ % 52.47% 102.14% -84.82% 27.48% 51.39% 112.12% -
  Horiz. % 191.57% 125.65% 62.16% 409.39% 321.14% 212.12% 100.00%
EPS -1.20 -1.22 -0.22 0.15 0.06 -0.61 -0.24 191.55%
  QoQ % 1.64% -454.55% -246.67% 150.00% 109.84% -154.17% -
  Horiz. % 500.00% 508.33% 91.67% -62.50% -25.00% 254.17% 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 0.0820 0.0803 0.0848 0.0815 0.0681 0.0608 0.0614 21.21%
  QoQ % 2.12% -5.31% 4.05% 19.68% 12.01% -0.98% -
  Horiz. % 133.55% 130.78% 138.11% 132.74% 110.91% 99.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 -
P/RPS 0.17 0.35 0.67 0.13 0.12 0.19 0.44 -46.86%
  QoQ % -51.43% -47.76% 415.38% 8.33% -36.84% -56.82% -
  Horiz. % 38.64% 79.55% 152.27% 29.55% 27.27% 43.18% 100.00%
P/EPS -3.67 -4.81 -25.86 46.03 88.89 -9.14 -25.00 -72.07%
  QoQ % 23.70% 81.40% -156.18% -48.22% 1,072.54% 63.44% -
  Horiz. % 14.68% 19.24% 103.44% -184.12% -355.56% 36.56% 100.00%
EY -27.27 -20.80 -3.87 2.17 1.13 -10.94 -4.00 258.29%
  QoQ % -31.11% -437.47% -278.34% 92.04% 110.33% -173.50% -
  Horiz. % 681.75% 520.00% 96.75% -54.25% -28.25% 273.50% 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 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.79%
  QoQ % -26.03% 8.96% -22.99% 14.47% -16.48% -5.21% -
  Horiz. % 56.25% 76.04% 69.79% 90.62% 79.17% 94.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 -
P/RPS 0.19 0.32 0.72 0.10 0.16 0.18 0.39 -38.00%
  QoQ % -40.62% -55.56% 620.00% -37.50% -11.11% -53.85% -
  Horiz. % 48.72% 82.05% 184.62% 25.64% 41.03% 46.15% 100.00%
P/EPS -4.00 -4.49 -27.59 36.83 116.67 -8.60 -22.37 -68.16%
  QoQ % 10.91% 83.73% -174.91% -68.43% 1,456.63% 61.56% -
  Horiz. % 17.88% 20.07% 123.33% -164.64% -521.55% 38.44% 100.00%
EY -25.00 -22.29 -3.63 2.72 0.86 -11.63 -4.47 214.09%
  QoQ % -12.16% -514.05% -233.46% 216.28% 107.39% -160.18% -
  Horiz. % 559.28% 498.66% 81.21% -60.85% -19.24% 260.18% 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 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16%
  QoQ % -13.24% -4.23% 1.43% -30.00% 16.28% 0.00% -
  Horiz. % 68.60% 79.07% 82.56% 81.40% 116.28% 100.00% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS