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 - 718,012
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.19 26.36 13.03 85.89 67.37 44.50 20.97 54.11%
  QoQ % 52.47% 102.30% -84.83% 27.49% 51.39% 112.21% -
  Horiz. % 191.65% 125.70% 62.14% 409.59% 321.27% 212.21% 100.00%
EPS -1.86 -1.90 -0.34 0.24 0.09 -0.94 -0.37 192.59%
  QoQ % 2.11% -458.82% -241.67% 166.67% 109.57% -154.05% -
  Horiz. % 502.70% 513.51% 91.89% -64.86% -24.32% 254.05% 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 0.1272 0.1245 0.1315 0.1263 0.1057 0.0943 0.0953 21.16%
  QoQ % 2.17% -5.32% 4.12% 19.49% 12.09% -1.05% -
  Horiz. % 133.47% 130.64% 137.99% 132.53% 110.91% 98.95% 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.
 


 

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