Highlights

[MMAG] QoQ Cumulative Quarter Result on 2016-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -65.09%    YoY -     24.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 200,621 134,366 63,038 232,214 174,096 105,858 49,008 154.81%
  QoQ % 49.31% 113.15% -72.85% 33.38% 64.46% 116.00% -
  Horiz. % 409.36% 274.17% 128.63% 473.83% 355.24% 216.00% 100.00%
PBT -8,888 -5,828 -2,728 -18,683 -11,369 -7,122 -2,841 113.17%
  QoQ % -52.51% -113.64% 85.40% -64.33% -59.63% -150.69% -
  Horiz. % 312.85% 205.14% 96.02% 657.62% 400.18% 250.69% 100.00%
Tax 0 0 0 -300 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -8,888 -5,828 -2,728 -18,983 -11,369 -7,122 -2,841 113.17%
  QoQ % -52.51% -113.64% 85.63% -66.97% -59.63% -150.69% -
  Horiz. % 312.85% 205.14% 96.02% 668.18% 400.18% 250.69% 100.00%
NP to SH -8,882 -5,826 -2,727 -18,723 -11,341 -7,055 -2,808 114.73%
  QoQ % -52.45% -113.64% 85.44% -65.09% -60.75% -151.25% -
  Horiz. % 316.31% 207.48% 97.12% 666.77% 403.88% 251.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 209,509 140,194 65,766 251,197 185,465 112,980 51,849 152.62%
  QoQ % 49.44% 113.17% -73.82% 35.44% 64.16% 117.90% -
  Horiz. % 404.08% 270.39% 126.84% 484.48% 357.70% 217.90% 100.00%
Net Worth 58,658 62,175 64,319 68,109 75,288 79,607 85,208 -21.95%
  QoQ % -5.66% -3.33% -5.56% -9.54% -5.42% -6.57% -
  Horiz. % 68.84% 72.97% 75.49% 79.93% 88.36% 93.43% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 58,658 62,175 64,319 68,109 75,288 79,607 85,208 -21.95%
  QoQ % -5.66% -3.33% -5.56% -9.54% -5.42% -6.57% -
  Horiz. % 68.84% 72.97% 75.49% 79.93% 88.36% 93.43% 100.00%
NOSH 953,799 955,081 940,344 955,255 953,025 953,378 968,275 -0.99%
  QoQ % -0.13% 1.57% -1.56% 0.23% -0.04% -1.54% -
  Horiz. % 98.50% 98.64% 97.12% 98.66% 98.42% 98.46% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.43 % -4.34 % -4.33 % -8.17 % -6.53 % -6.73 % -5.80 % -16.37%
  QoQ % -2.07% -0.23% 47.00% -25.11% 2.97% -16.03% -
  Horiz. % 76.38% 74.83% 74.66% 140.86% 112.59% 116.03% 100.00%
ROE -15.14 % -9.37 % -4.24 % -27.49 % -15.06 % -8.86 % -3.30 % 174.83%
  QoQ % -61.58% -120.99% 84.58% -82.54% -69.98% -168.48% -
  Horiz. % 458.79% 283.94% 128.48% 833.03% 456.36% 268.48% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.03 14.07 6.70 24.31 18.27 11.10 5.06 157.39%
  QoQ % 49.47% 110.00% -72.44% 33.06% 64.59% 119.37% -
  Horiz. % 415.61% 278.06% 132.41% 480.43% 361.07% 219.37% 100.00%
EPS -0.93 -0.61 -0.29 -1.96 -1.19 -0.74 -0.29 116.70%
  QoQ % -52.46% -110.34% 85.20% -64.71% -60.81% -155.17% -
  Horiz. % 320.69% 210.34% 100.00% 675.86% 410.34% 255.17% 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 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 0.0880 -21.16%
  QoQ % -5.53% -4.82% -4.07% -9.75% -5.39% -5.11% -
  Horiz. % 69.89% 73.98% 77.73% 81.02% 89.77% 94.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.02 12.07 5.66 20.85 15.63 9.51 4.40 154.89%
  QoQ % 49.30% 113.25% -72.85% 33.40% 64.35% 116.14% -
  Horiz. % 409.55% 274.32% 128.64% 473.86% 355.23% 216.14% 100.00%
EPS -0.80 -0.52 -0.24 -1.68 -1.02 -0.63 -0.25 116.39%
  QoQ % -53.85% -116.67% 85.71% -64.71% -61.90% -152.00% -
  Horiz. % 320.00% 208.00% 96.00% 672.00% 408.00% 252.00% 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 0.0527 0.0558 0.0578 0.0612 0.0676 0.0715 0.0765 -21.91%
  QoQ % -5.56% -3.46% -5.56% -9.47% -5.45% -6.54% -
  Horiz. % 68.89% 72.94% 75.56% 80.00% 88.37% 93.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 0.0700 -
P/RPS 0.24 0.39 0.90 0.25 0.33 0.54 1.38 -68.68%
  QoQ % -38.46% -56.67% 260.00% -24.24% -38.89% -60.87% -
  Horiz. % 17.39% 28.26% 65.22% 18.12% 23.91% 39.13% 100.00%
P/EPS -5.37 -9.02 -20.69 -3.06 -5.04 -8.11 -24.14 -63.12%
  QoQ % 40.47% 56.40% -576.14% 39.29% 37.85% 66.40% -
  Horiz. % 22.25% 37.37% 85.71% 12.68% 20.88% 33.60% 100.00%
EY -18.62 -11.09 -4.83 -32.67 -19.83 -12.33 -4.14 171.23%
  QoQ % -67.90% -129.61% 85.22% -64.75% -60.83% -197.83% -
  Horiz. % 449.76% 267.87% 116.67% 789.13% 478.99% 297.83% 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 0.81 0.84 0.88 0.84 0.76 0.72 0.80 0.83%
  QoQ % -3.57% -4.55% 4.76% 10.53% 5.56% -10.00% -
  Horiz. % 101.25% 105.00% 110.00% 105.00% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 0.0650 -
P/RPS 0.29 0.36 0.82 0.27 0.33 0.63 1.28 -62.67%
  QoQ % -19.44% -56.10% 203.70% -18.18% -47.62% -50.78% -
  Horiz. % 22.66% 28.13% 64.06% 21.09% 25.78% 49.22% 100.00%
P/EPS -6.44 -8.20 -18.97 -3.32 -5.04 -9.46 -22.41 -56.29%
  QoQ % 21.46% 56.77% -471.39% 34.13% 46.72% 57.79% -
  Horiz. % 28.74% 36.59% 84.65% 14.81% 22.49% 42.21% 100.00%
EY -15.52 -12.20 -5.27 -30.15 -19.83 -10.57 -4.46 128.77%
  QoQ % -27.21% -131.50% 82.52% -52.04% -87.61% -137.00% -
  Horiz. % 347.98% 273.54% 118.16% 676.01% 444.62% 237.00% 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 0.98 0.77 0.80 0.91 0.76 0.84 0.74 20.49%
  QoQ % 27.27% -3.75% -12.09% 19.74% -9.52% 13.51% -
  Horiz. % 132.43% 104.05% 108.11% 122.97% 102.70% 113.51% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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