Highlights

[MMAG] QoQ Quarter Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -4,766.67%    YoY -     -181.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 133,000 164,182 168,937 150,582 136,366 143,649 143,723 -5.04%
  QoQ % -18.99% -2.81% 12.19% 10.42% -5.07% -0.05% -
  Horiz. % 92.54% 114.24% 117.54% 104.77% 94.88% 99.95% 100.00%
PBT 2,410 7,383 -4,465 -2,254 -37 4,047 -827 -
  QoQ % -67.36% 265.35% -98.09% -5,991.89% -100.91% 589.36% -
  Horiz. % -291.41% -892.74% 539.90% 272.55% 4.47% -489.36% 100.00%
Tax -1,347 0 356 -398 -120 -337 -226 229.09%
  QoQ % 0.00% 0.00% 189.45% -231.67% 64.39% -49.12% -
  Horiz. % 596.02% -0.00% -157.52% 176.11% 53.10% 149.12% 100.00%
NP 1,063 7,383 -4,109 -2,652 -157 3,710 -1,053 -
  QoQ % -85.60% 279.68% -54.94% -1,589.17% -104.23% 452.33% -
  Horiz. % -100.95% -701.14% 390.22% 251.85% 14.91% -352.33% 100.00%
NP to SH 1,063 7,385 -4,108 -2,628 -54 3,723 -985 -
  QoQ % -85.61% 279.77% -56.32% -4,766.67% -101.45% 477.97% -
  Horiz. % -107.92% -749.75% 417.06% 266.80% 5.48% -377.97% 100.00%
Tax Rate 55.89 % - % - % - % - % 8.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 670.95% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 131,937 156,799 173,046 153,234 136,523 139,939 144,776 -6.01%
  QoQ % -15.86% -9.39% 12.93% 12.24% -2.44% -3.34% -
  Horiz. % 91.13% 108.30% 119.53% 105.84% 94.30% 96.66% 100.00%
Net Worth 96,408 85,373 71,129 68,397 70,290 57,648 50,727 53.49%
  QoQ % 12.92% 20.03% 3.99% -2.69% 21.93% 13.64% -
  Horiz. % 190.05% 168.30% 140.22% 134.83% 138.56% 113.64% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,408 85,373 71,129 68,397 70,290 57,648 50,727 53.49%
  QoQ % 12.92% 20.03% 3.99% -2.69% 21.93% 13.64% -
  Horiz. % 190.05% 168.30% 140.22% 134.83% 138.56% 113.64% 100.00%
NOSH 838,333 811,538 760,740 691,578 710,000 581,718 547,222 32.93%
  QoQ % 3.30% 6.68% 10.00% -2.59% 22.05% 6.30% -
  Horiz. % 153.20% 148.30% 139.02% 126.38% 129.75% 106.30% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.80 % 4.50 % -2.43 % -1.76 % -0.12 % 2.58 % -0.73 % -
  QoQ % -82.22% 285.19% -38.07% -1,366.67% -104.65% 453.42% -
  Horiz. % -109.59% -616.44% 332.88% 241.10% 16.44% -353.42% 100.00%
ROE 1.10 % 8.65 % -5.78 % -3.84 % -0.08 % 6.46 % -1.94 % -
  QoQ % -87.28% 249.65% -50.52% -4,700.00% -101.24% 432.99% -
  Horiz. % -56.70% -445.88% 297.94% 197.94% 4.12% -332.99% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.86 20.23 22.21 21.77 19.21 24.69 26.26 -28.57%
  QoQ % -21.60% -8.91% 2.02% 13.33% -22.20% -5.98% -
  Horiz. % 60.40% 77.04% 84.58% 82.90% 73.15% 94.02% 100.00%
EPS 0.12 0.91 -0.54 -0.38 -0.01 0.64 -0.18 -
  QoQ % -86.81% 268.52% -42.11% -3,700.00% -101.56% 455.56% -
  Horiz. % -66.67% -505.56% 300.00% 211.11% 5.56% -355.56% 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 0.1150 0.1052 0.0935 0.0989 0.0990 0.0991 0.0927 15.47%
  QoQ % 9.32% 12.51% -5.46% -0.10% -0.10% 6.90% -
  Horiz. % 124.06% 113.48% 100.86% 106.69% 106.80% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.52 22.87 23.53 20.97 18.99 20.01 20.02 -5.06%
  QoQ % -19.02% -2.80% 12.21% 10.43% -5.10% -0.05% -
  Horiz. % 92.51% 114.24% 117.53% 104.75% 94.86% 99.95% 100.00%
EPS 0.15 1.03 -0.57 -0.37 -0.01 0.52 -0.14 -
  QoQ % -85.44% 280.70% -54.05% -3,600.00% -101.92% 471.43% -
  Horiz. % -107.14% -735.71% 407.14% 264.29% 7.14% -371.43% 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 0.1343 0.1189 0.0991 0.0953 0.0979 0.0803 0.0706 53.59%
  QoQ % 12.95% 19.98% 3.99% -2.66% 21.92% 13.74% -
  Horiz. % 190.23% 168.41% 140.37% 134.99% 138.67% 113.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1000 0.0800 0.0850 0.0950 0.0950 0.0900 0.0900 -
P/RPS 0.63 0.40 0.38 0.44 0.49 0.36 0.34 50.92%
  QoQ % 57.50% 5.26% -13.64% -10.20% 36.11% 5.88% -
  Horiz. % 185.29% 117.65% 111.76% 129.41% 144.12% 105.88% 100.00%
P/EPS 78.86 8.79 -15.74 -25.00 -1,249.07 14.06 -50.00 -
  QoQ % 797.16% 155.84% 37.04% 98.00% -8,983.85% 128.12% -
  Horiz. % -157.72% -17.58% 31.48% 50.00% 2,498.14% -28.12% 100.00%
EY 1.27 11.38 -6.35 -4.00 -0.08 7.11 -2.00 -
  QoQ % -88.84% 279.21% -58.75% -4,900.00% -101.13% 455.50% -
  Horiz. % -63.50% -569.00% 317.50% 200.00% 4.00% -355.50% 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 0.87 0.76 0.91 0.96 0.96 0.91 0.97 -7.00%
  QoQ % 14.47% -16.48% -5.21% 0.00% 5.49% -6.19% -
  Horiz. % 89.69% 78.35% 93.81% 98.97% 98.97% 93.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 -
Price 0.0800 0.1050 0.0800 0.0850 0.1300 0.1000 0.0900 -
P/RPS 0.50 0.52 0.36 0.39 0.68 0.40 0.34 29.35%
  QoQ % -3.85% 44.44% -7.69% -42.65% 70.00% 17.65% -
  Horiz. % 147.06% 152.94% 105.88% 114.71% 200.00% 117.65% 100.00%
P/EPS 63.09 11.54 -14.81 -22.37 -1,709.26 15.63 -50.00 -
  QoQ % 446.71% 177.92% 33.80% 98.69% -11,035.76% 131.26% -
  Horiz. % -126.18% -23.08% 29.62% 44.74% 3,418.52% -31.26% 100.00%
EY 1.58 8.67 -6.75 -4.47 -0.06 6.40 -2.00 -
  QoQ % -81.78% 228.44% -51.01% -7,350.00% -100.94% 420.00% -
  Horiz. % -79.00% -433.50% 337.50% 223.50% 3.00% -320.00% 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 0.70 1.00 0.86 0.86 1.31 1.01 0.97 -19.56%
  QoQ % -30.00% 16.28% 0.00% -34.35% 29.70% 4.12% -
  Horiz. % 72.16% 103.09% 88.66% 88.66% 135.05% 104.12% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers