[MMAG] QoQ Quarter Result on 2016-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,902 66,255 71,328 63,038 58,118 68,238 56,850 -8.32% QoQ % -24.68% -7.11% 13.15% 8.47% -14.83% 20.03% - Horiz. % 87.78% 116.54% 125.47% 110.88% 102.23% 120.03% 100.00%
PBT -12,701 -3,060 -3,100 -2,728 -7,314 -4,247 -4,281 106.34% QoQ % -315.07% 1.29% -13.64% 62.70% -72.22% 0.79% - Horiz. % 296.68% 71.48% 72.41% 63.72% 170.85% 99.21% 100.00%
Tax 40 0 0 0 -300 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -13.33% -0.00% -0.00% -0.00% 100.00% - -
NP -12,661 -3,060 -3,100 -2,728 -7,614 -4,247 -4,281 105.90% QoQ % -313.76% 1.29% -13.64% 64.17% -79.28% 0.79% - Horiz. % 295.75% 71.48% 72.41% 63.72% 177.86% 99.21% 100.00%
NP to SH -12,548 -3,056 -3,099 -2,727 -7,382 -4,286 -4,247 105.77% QoQ % -310.60% 1.39% -13.64% 63.06% -72.24% -0.92% - Horiz. % 295.46% 71.96% 72.97% 64.21% 173.82% 100.92% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 62,563 69,315 74,428 65,766 65,732 72,485 61,131 1.55% QoQ % -9.74% -6.87% 13.17% 0.05% -9.32% 18.57% - Horiz. % 102.34% 113.39% 121.75% 107.58% 107.53% 118.57% 100.00%
Net Worth 46,640 58,658 63,045 64,319 68,355 75,243 78,805 -29.49% QoQ % -20.49% -6.96% -1.98% -5.90% -9.15% -4.52% - Horiz. % 59.18% 74.43% 80.00% 81.62% 86.74% 95.48% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 46,640 58,658 63,045 64,319 68,355 75,243 78,805 -29.49% QoQ % -20.49% -6.96% -1.98% -5.90% -9.15% -4.52% - Horiz. % 59.18% 74.43% 80.00% 81.62% 86.74% 95.48% 100.00%
NOSH 953,799 953,799 968,437 940,344 958,701 952,444 943,777 0.71% QoQ % 0.00% -1.51% 2.99% -1.91% 0.66% 0.92% - Horiz. % 101.06% 101.06% 102.61% 99.64% 101.58% 100.92% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -25.37 % -4.62 % -4.35 % -4.33 % -13.10 % -6.22 % -7.53 % 124.58% QoQ % -449.13% -6.21% -0.46% 66.95% -110.61% 17.40% - Horiz. % 336.92% 61.35% 57.77% 57.50% 173.97% 82.60% 100.00%
ROE -26.90 % -5.21 % -4.92 % -4.24 % -10.80 % -5.70 % -5.39 % 191.75% QoQ % -416.31% -5.89% -16.04% 60.74% -89.47% -5.75% - Horiz. % 499.07% 96.66% 91.28% 78.66% 200.37% 105.75% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.23 6.95 7.37 6.70 6.06 7.16 6.02 -8.94% QoQ % -24.75% -5.70% 10.00% 10.56% -15.36% 18.94% - Horiz. % 86.88% 115.45% 122.43% 111.30% 100.66% 118.94% 100.00%
EPS -1.28 -0.32 -0.32 -0.29 -0.77 -0.45 -0.45 100.63% QoQ % -300.00% 0.00% -10.34% 62.34% -71.11% 0.00% - Horiz. % 284.44% 71.11% 71.11% 64.44% 171.11% 100.00% 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 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 -29.98% QoQ % -20.49% -5.53% -4.82% -4.07% -9.75% -5.39% - Horiz. % 58.56% 73.65% 77.96% 81.92% 85.39% 94.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.95 9.23 9.94 8.78 8.10 9.51 7.92 -8.33% QoQ % -24.70% -7.14% 13.21% 8.40% -14.83% 20.08% - Horiz. % 87.75% 116.54% 125.51% 110.86% 102.27% 120.08% 100.00%
EPS -1.75 -0.43 -0.43 -0.38 -1.03 -0.60 -0.59 106.30% QoQ % -306.98% 0.00% -13.16% 63.11% -71.67% -1.69% - Horiz. % 296.61% 72.88% 72.88% 64.41% 174.58% 101.69% 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 0.0650 0.0817 0.0879 0.0896 0.0953 0.1048 0.1098 -29.47% QoQ % -20.44% -7.05% -1.90% -5.98% -9.06% -4.55% - Horiz. % 59.20% 74.41% 80.05% 81.60% 86.79% 95.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 -
P/RPS 0.96 0.72 0.75 0.90 0.99 0.84 1.00 -2.68% QoQ % 33.33% -4.00% -16.67% -9.09% 17.86% -16.00% - Horiz. % 96.00% 72.00% 75.00% 90.00% 99.00% 84.00% 100.00%
P/EPS -3.80 -15.61 -17.19 -20.69 -7.79 -13.33 -13.33 -56.65% QoQ % 75.66% 9.19% 16.92% -165.60% 41.56% 0.00% - Horiz. % 28.51% 117.10% 128.96% 155.21% 58.44% 100.00% 100.00%
EY -26.31 -6.41 -5.82 -4.83 -12.83 -7.50 -7.50 130.70% QoQ % -310.45% -10.14% -20.50% 62.35% -71.07% 0.00% - Horiz. % 350.80% 85.47% 77.60% 64.40% 171.07% 100.00% 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 1.02 0.81 0.84 0.88 0.84 0.76 0.72 26.11% QoQ % 25.93% -3.57% -4.55% 4.76% 10.53% 5.56% - Horiz. % 141.67% 112.50% 116.67% 122.22% 116.67% 105.56% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 -
P/RPS 0.96 0.86 0.68 0.82 1.07 0.84 1.16 -11.84% QoQ % 11.63% 26.47% -17.07% -23.36% 27.38% -27.59% - Horiz. % 82.76% 74.14% 58.62% 70.69% 92.24% 72.41% 100.00%
P/EPS -3.80 -18.73 -15.63 -18.97 -8.44 -13.33 -15.56 -60.90% QoQ % 79.71% -19.83% 17.61% -124.76% 36.68% 14.33% - Horiz. % 24.42% 120.37% 100.45% 121.92% 54.24% 85.67% 100.00%
EY -26.31 -5.34 -6.40 -5.27 -11.85 -7.50 -6.43 155.60% QoQ % -392.70% 16.56% -21.44% 55.53% -58.00% -16.64% - Horiz. % 409.18% 83.05% 99.53% 81.96% 184.29% 116.64% 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 1.02 0.98 0.77 0.80 0.91 0.76 0.84 13.81% QoQ % 4.08% 27.27% -3.75% -12.09% 19.74% -9.52% - Horiz. % 121.43% 116.67% 91.67% 95.24% 108.33% 90.48% 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 1 ( 30.06.2016).pdf 
