[MMAG] QoQ Cumulative Quarter Result on 2017-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 117,253 86,813 47,732 250,523 200,621 134,366 63,038 51.07% QoQ % 35.06% 81.88% -80.95% 24.87% 49.31% 113.15% - Horiz. % 186.00% 137.72% 75.72% 397.42% 318.25% 213.15% 100.00%
PBT -7,704 -3,320 -1,358 -21,589 -8,888 -5,828 -2,728 99.42% QoQ % -132.05% -144.48% 93.71% -142.90% -52.51% -113.64% - Horiz. % 282.40% 121.70% 49.78% 791.39% 325.81% 213.64% 100.00%
Tax -69 -48 -21 40 0 0 0 - QoQ % -43.75% -128.57% -152.50% 0.00% 0.00% 0.00% - Horiz. % -172.50% -120.00% -52.50% 100.00% - - -
NP -7,773 -3,368 -1,379 -21,549 -8,888 -5,828 -2,728 100.60% QoQ % -130.79% -144.23% 93.60% -142.45% -52.51% -113.64% - Horiz. % 284.93% 123.46% 50.55% 789.92% 325.81% 213.64% 100.00%
NP to SH -8,075 -3,670 -1,658 -21,430 -8,882 -5,826 -2,727 105.80% QoQ % -120.03% -121.35% 92.26% -141.27% -52.45% -113.64% - Horiz. % 296.11% 134.58% 60.80% 785.85% 325.71% 213.64% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 125,026 90,181 49,111 272,072 209,509 140,194 65,766 53.28% QoQ % 38.64% 83.63% -81.95% 29.86% 49.44% 113.17% - Horiz. % 190.11% 137.12% 74.68% 413.70% 318.57% 213.17% 100.00%
Net Worth 48,204 17,059 64,954 46,640 58,658 62,175 64,319 -17.45% QoQ % 182.57% -73.74% 39.27% -20.49% -5.66% -3.33% - Horiz. % 74.95% 26.52% 100.99% 72.51% 91.20% 96.67% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 48,204 17,059 64,954 46,640 58,658 62,175 64,319 -17.45% QoQ % 182.57% -73.74% 39.27% -20.49% -5.66% -3.33% - Horiz. % 74.95% 26.52% 100.99% 72.51% 91.20% 96.67% 100.00%
NOSH 359,467 253,103 975,294 953,799 953,799 955,081 940,344 -47.24% QoQ % 42.02% -74.05% 2.25% 0.00% -0.13% 1.57% - Horiz. % 38.23% 26.92% 103.72% 101.43% 101.43% 101.57% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -6.63 % -3.88 % -2.89 % -8.60 % -4.43 % -4.34 % -4.33 % 32.74% QoQ % -70.88% -34.26% 66.40% -94.13% -2.07% -0.23% - Horiz. % 153.12% 89.61% 66.74% 198.61% 102.31% 100.23% 100.00%
ROE -16.75 % -21.51 % -2.55 % -45.95 % -15.14 % -9.37 % -4.24 % 149.28% QoQ % 22.13% -743.53% 94.45% -203.50% -61.58% -120.99% - Horiz. % 395.05% 507.31% 60.14% 1,083.73% 357.08% 220.99% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.62 34.30 4.89 26.27 21.03 14.07 6.70 186.43% QoQ % -4.90% 601.43% -81.39% 24.92% 49.47% 110.00% - Horiz. % 486.87% 511.94% 72.99% 392.09% 313.88% 210.00% 100.00%
EPS -2.80 -1.45 -0.17 -3.72 -0.93 -0.61 -0.29 351.56% QoQ % -93.10% -752.94% 95.43% -300.00% -52.46% -110.34% - Horiz. % 965.52% 500.00% 58.62% 1,282.76% 320.69% 210.34% 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 0.1341 0.0674 0.0666 0.0489 0.0615 0.0651 0.0684 56.45% QoQ % 98.96% 1.20% 36.20% -20.49% -5.53% -4.82% - Horiz. % 196.05% 98.54% 97.37% 71.49% 89.91% 95.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.53 7.80 4.29 22.50 18.02 12.07 5.66 51.10% QoQ % 35.00% 81.82% -80.93% 24.86% 49.30% 113.25% - Horiz. % 186.04% 137.81% 75.80% 397.53% 318.37% 213.25% 100.00%
EPS -0.73 -0.33 -0.15 -1.92 -0.80 -0.52 -0.24 109.51% QoQ % -121.21% -120.00% 92.19% -140.00% -53.85% -116.67% - Horiz. % 304.17% 137.50% 62.50% 800.00% 333.33% 216.67% 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 0.0433 0.0153 0.0583 0.0419 0.0527 0.0558 0.0578 -17.47% QoQ % 183.01% -73.76% 39.14% -20.49% -5.56% -3.46% - Horiz. % 74.91% 26.47% 100.87% 72.49% 91.18% 96.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2000 0.2350 0.0550 0.0500 0.0500 0.0550 0.0600 -
P/RPS 0.61 0.69 1.12 0.19 0.24 0.39 0.90 -22.79% QoQ % -11.59% -38.39% 489.47% -20.83% -38.46% -56.67% - Horiz. % 67.78% 76.67% 124.44% 21.11% 26.67% 43.33% 100.00%
P/EPS -8.90 -16.21 -32.35 -2.23 -5.37 -9.02 -20.69 -42.93% QoQ % 45.10% 49.89% -1,350.67% 58.47% 40.47% 56.40% - Horiz. % 43.02% 78.35% 156.36% 10.78% 25.95% 43.60% 100.00%
EY -11.23 -6.17 -3.09 -44.94 -18.62 -11.09 -4.83 75.24% QoQ % -82.01% -99.68% 93.12% -141.35% -67.90% -129.61% - Horiz. % 232.51% 127.74% 63.98% 930.43% 385.51% 229.61% 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 1.49 3.49 0.83 1.02 0.81 0.84 0.88 41.92% QoQ % -57.31% 320.48% -18.63% 25.93% -3.57% -4.55% - Horiz. % 169.32% 396.59% 94.32% 115.91% 92.05% 95.45% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.1750 0.2050 0.1800 0.0500 0.0600 0.0500 0.0550 -
P/RPS 0.54 0.60 3.68 0.19 0.29 0.36 0.82 -24.25% QoQ % -10.00% -83.70% 1,836.84% -34.48% -19.44% -56.10% - Horiz. % 65.85% 73.17% 448.78% 23.17% 35.37% 43.90% 100.00%
P/EPS -7.79 -14.14 -105.88 -2.23 -6.44 -8.20 -18.97 -44.66% QoQ % 44.91% 86.65% -4,647.98% 65.37% 21.46% 56.77% - Horiz. % 41.06% 74.54% 558.14% 11.76% 33.95% 43.23% 100.00%
EY -12.84 -7.07 -0.94 -44.94 -15.52 -12.20 -5.27 80.77% QoQ % -81.61% -652.13% 97.91% -189.56% -27.21% -131.50% - Horiz. % 243.64% 134.16% 17.84% 852.75% 294.50% 231.50% 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 1.30 3.04 2.70 1.02 0.98 0.77 0.80 38.10% QoQ % -57.24% 12.59% 164.71% 4.08% 27.27% -3.75% - Horiz. % 162.50% 380.00% 337.50% 127.50% 122.50% 96.25% 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 4 ( 31.03.2017).pdf 
