Highlights

[MMAG] QoQ Quarter Result on 2014-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 02-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -329.63%    YoY -     7.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 118,435 99,300 95,708 93,583 133,000 164,182 168,937 -21.10%
  QoQ % 19.27% 3.75% 2.27% -29.64% -18.99% -2.81% -
  Horiz. % 70.11% 58.78% 56.65% 55.40% 78.73% 97.19% 100.00%
PBT -11,690 224 -11,213 -2,443 2,410 7,383 -4,465 90.07%
  QoQ % -5,318.75% 102.00% -358.98% -201.37% -67.36% 265.35% -
  Horiz. % 261.81% -5.02% 251.13% 54.71% -53.98% -165.35% 100.00%
Tax 377 29 0 0 -1,347 0 356 3.90%
  QoQ % 1,200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.90% 8.15% 0.00% 0.00% -378.37% 0.00% 100.00%
NP -11,313 253 -11,213 -2,443 1,063 7,383 -4,109 96.56%
  QoQ % -4,571.54% 102.26% -358.98% -329.82% -85.60% 279.68% -
  Horiz. % 275.32% -6.16% 272.89% 59.45% -25.87% -179.68% 100.00%
NP to SH -11,330 256 -11,192 -2,441 1,063 7,385 -4,108 96.79%
  QoQ % -4,525.78% 102.29% -358.50% -329.63% -85.61% 279.77% -
  Horiz. % 275.80% -6.23% 272.44% 59.42% -25.88% -179.77% 100.00%
Tax Rate - % -12.95 % - % - % 55.89 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -23.17% 0.00% 0.00% 100.00% - -
Total Cost 129,748 99,047 106,921 96,026 131,937 156,799 173,046 -17.48%
  QoQ % 31.00% -7.36% 11.35% -27.22% -15.86% -9.39% -
  Horiz. % 74.98% 57.24% 61.79% 55.49% 76.24% 90.61% 100.00%
Net Worth 86,545 87,381 91,595 94,441 96,408 85,373 71,129 13.99%
  QoQ % -0.96% -4.60% -3.01% -2.04% 12.92% 20.03% -
  Horiz. % 121.67% 122.85% 128.77% 132.77% 135.54% 120.03% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 86,545 87,381 91,595 94,441 96,408 85,373 71,129 13.99%
  QoQ % -0.96% -4.60% -3.01% -2.04% 12.92% 20.03% -
  Horiz. % 121.67% 122.85% 128.77% 132.77% 135.54% 120.03% 100.00%
NOSH 952,100 853,333 895,360 841,724 838,333 811,538 760,740 16.15%
  QoQ % 11.57% -4.69% 6.37% 0.40% 3.30% 6.68% -
  Horiz. % 125.15% 112.17% 117.70% 110.65% 110.20% 106.68% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -9.55 % 0.25 % -11.72 % -2.61 % 0.80 % 4.50 % -2.43 % 149.25%
  QoQ % -3,920.00% 102.13% -349.04% -426.25% -82.22% 285.19% -
  Horiz. % 393.00% -10.29% 482.30% 107.41% -32.92% -185.19% 100.00%
ROE -13.09 % 0.29 % -12.22 % -2.58 % 1.10 % 8.65 % -5.78 % 72.54%
  QoQ % -4,613.79% 102.37% -373.64% -334.55% -87.28% 249.65% -
  Horiz. % 226.47% -5.02% 211.42% 44.64% -19.03% -149.65% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.44 11.64 10.69 11.12 15.86 20.23 22.21 -32.08%
  QoQ % 6.87% 8.89% -3.87% -29.89% -21.60% -8.91% -
  Horiz. % 56.01% 52.41% 48.13% 50.07% 71.41% 91.09% 100.00%
EPS -1.19 0.03 -1.25 -0.29 0.12 0.91 -0.54 69.43%
  QoQ % -4,066.67% 102.40% -331.03% -341.67% -86.81% 268.52% -
  Horiz. % 220.37% -5.56% 231.48% 53.70% -22.22% -168.52% 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 0.0909 0.1024 0.1023 0.1122 0.1150 0.1052 0.0935 -1.86%
  QoQ % -11.23% 0.10% -8.82% -2.43% 9.32% 12.51% -
  Horiz. % 97.22% 109.52% 109.41% 120.00% 122.99% 112.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.50 13.84 13.34 13.04 18.53 22.88 23.54 -21.11%
  QoQ % 19.22% 3.75% 2.30% -29.63% -19.01% -2.80% -
  Horiz. % 70.09% 58.79% 56.67% 55.40% 78.72% 97.20% 100.00%
EPS -1.58 0.04 -1.56 -0.34 0.15 1.03 -0.57 97.45%
  QoQ % -4,050.00% 102.56% -358.82% -326.67% -85.44% 280.70% -
  Horiz. % 277.19% -7.02% 273.68% 59.65% -26.32% -180.70% 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 0.1206 0.1218 0.1276 0.1316 0.1343 0.1190 0.0991 14.00%
  QoQ % -0.99% -4.55% -3.04% -2.01% 12.86% 20.08% -
  Horiz. % 121.70% 122.91% 128.76% 132.80% 135.52% 120.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.0850 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 -
P/RPS 0.68 0.47 0.70 0.67 0.63 0.40 0.38 47.45%
  QoQ % 44.68% -32.86% 4.48% 6.35% 57.50% 5.26% -
  Horiz. % 178.95% 123.68% 184.21% 176.32% 165.79% 105.26% 100.00%
P/EPS -7.14 183.33 -6.00 -25.86 78.86 8.79 -15.74 -40.99%
  QoQ % -103.89% 3,155.50% 76.80% -132.79% 797.16% 155.84% -
  Horiz. % 45.36% -1,164.74% 38.12% 164.29% -501.02% -55.84% 100.00%
EY -14.00 0.55 -16.67 -3.87 1.27 11.38 -6.35 69.48%
  QoQ % -2,645.45% 103.30% -330.75% -404.72% -88.84% 279.21% -
  Horiz. % 220.47% -8.66% 262.52% 60.94% -20.00% -179.21% 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 0.94 0.54 0.73 0.67 0.87 0.76 0.91 2.19%
  QoQ % 74.07% -26.03% 8.96% -22.99% 14.47% -16.48% -
  Horiz. % 103.30% 59.34% 80.22% 73.63% 95.60% 83.52% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 -
Price 0.0700 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 -
P/RPS 0.56 0.52 0.65 0.72 0.50 0.52 0.36 34.29%
  QoQ % 7.69% -20.00% -9.72% 44.00% -3.85% 44.44% -
  Horiz. % 155.56% 144.44% 180.56% 200.00% 138.89% 144.44% 100.00%
P/EPS -5.88 200.00 -5.60 -27.59 63.09 11.54 -14.81 -46.01%
  QoQ % -102.94% 3,671.43% 79.70% -143.73% 446.71% 177.92% -
  Horiz. % 39.70% -1,350.44% 37.81% 186.29% -426.00% -77.92% 100.00%
EY -17.00 0.50 -17.86 -3.63 1.58 8.67 -6.75 85.21%
  QoQ % -3,500.00% 102.80% -392.01% -329.75% -81.78% 228.44% -
  Horiz. % 251.85% -7.41% 264.59% 53.78% -23.41% -128.44% 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 0.77 0.59 0.68 0.71 0.70 1.00 0.86 -7.11%
  QoQ % 30.51% -13.24% -4.23% 1.43% -30.00% 16.28% -
  Horiz. % 89.53% 68.60% 79.07% 82.56% 81.40% 116.28% 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.
 


 

167  137  409  1550 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.0850.00 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.07-0.055 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers