Highlights

[MMAG] QoQ Quarter Result on 2017-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     86.79%    YoY -     39.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 23,965 30,440 39,081 47,732 49,902 66,255 71,328 -51.70%
  QoQ % -21.27% -22.11% -18.12% -4.35% -24.68% -7.11% -
  Horiz. % 33.60% 42.68% 54.79% 66.92% 69.96% 92.89% 100.00%
PBT -10,012 -4,384 -1,962 -1,358 -12,701 -3,060 -3,100 118.65%
  QoQ % -128.38% -123.45% -44.48% 89.31% -315.07% 1.29% -
  Horiz. % 322.97% 141.42% 63.29% 43.81% 409.71% 98.71% 100.00%
Tax 63 -21 -27 -21 40 0 0 -
  QoQ % 400.00% 22.22% -28.57% -152.50% 0.00% 0.00% -
  Horiz. % 157.50% -52.50% -67.50% -52.50% 100.00% - -
NP -9,949 -4,405 -1,989 -1,379 -12,661 -3,060 -3,100 117.73%
  QoQ % -125.86% -121.47% -44.23% 89.11% -313.76% 1.29% -
  Horiz. % 320.94% 142.10% 64.16% 44.48% 408.42% 98.71% 100.00%
NP to SH -9,965 -4,405 -2,012 -1,658 -12,548 -3,056 -3,099 118.01%
  QoQ % -126.22% -118.94% -21.35% 86.79% -310.60% 1.39% -
  Horiz. % 321.56% 142.14% 64.92% 53.50% 404.90% 98.61% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 33,914 34,845 41,070 49,111 62,563 69,315 74,428 -40.81%
  QoQ % -2.67% -15.16% -16.37% -21.50% -9.74% -6.87% -
  Horiz. % 45.57% 46.82% 55.18% 65.98% 84.06% 93.13% 100.00%
Net Worth 109,593 48,204 18,081 64,954 46,640 58,658 63,045 44.62%
  QoQ % 127.35% 166.60% -72.16% 39.27% -20.49% -6.96% -
  Horiz. % 173.83% 76.46% 28.68% 103.03% 73.98% 93.04% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 109,593 48,204 18,081 64,954 46,640 58,658 63,045 44.62%
  QoQ % 127.35% 166.60% -72.16% 39.27% -20.49% -6.96% -
  Horiz. % 173.83% 76.46% 28.68% 103.03% 73.98% 93.04% 100.00%
NOSH 455,502 359,467 268,266 975,294 953,799 953,799 968,437 -39.55%
  QoQ % 26.72% 34.00% -72.49% 2.25% 0.00% -1.51% -
  Horiz. % 47.03% 37.12% 27.70% 100.71% 98.49% 98.49% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -41.51 % -14.47 % -5.09 % -2.89 % -25.37 % -4.62 % -4.35 % 350.51%
  QoQ % -186.87% -184.28% -76.12% 88.61% -449.13% -6.21% -
  Horiz. % 954.25% 332.64% 117.01% 66.44% 583.22% 106.21% 100.00%
ROE -9.09 % -9.14 % -11.13 % -2.55 % -26.90 % -5.21 % -4.92 % 50.62%
  QoQ % 0.55% 17.88% -336.47% 90.52% -416.31% -5.89% -
  Horiz. % 184.76% 185.77% 226.22% 51.83% 546.75% 105.89% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.26 8.47 14.57 4.89 5.23 6.95 7.37 -20.15%
  QoQ % -37.90% -41.87% 197.96% -6.50% -24.75% -5.70% -
  Horiz. % 71.37% 114.93% 197.69% 66.35% 70.96% 94.30% 100.00%
EPS -2.19 -1.23 -0.75 -0.17 -1.28 -0.32 -0.32 260.89%
  QoQ % -78.05% -64.00% -341.18% 86.72% -300.00% 0.00% -
  Horiz. % 684.38% 384.38% 234.38% 53.12% 400.00% 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 0.2406 0.1341 0.0674 0.0666 0.0489 0.0615 0.0651 139.23%
  QoQ % 79.42% 98.96% 1.20% 36.20% -20.49% -5.53% -
  Horiz. % 369.59% 205.99% 103.53% 102.30% 75.12% 94.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.34 4.24 5.44 6.65 6.95 9.23 9.93 -51.67%
  QoQ % -21.23% -22.06% -18.20% -4.32% -24.70% -7.05% -
  Horiz. % 33.64% 42.70% 54.78% 66.97% 69.99% 92.95% 100.00%
EPS -1.39 -0.61 -0.28 -0.23 -1.75 -0.43 -0.43 118.78%
  QoQ % -127.87% -117.86% -21.74% 86.86% -306.98% 0.00% -
  Horiz. % 323.26% 141.86% 65.12% 53.49% 406.98% 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 0.1526 0.0671 0.0252 0.0905 0.0650 0.0817 0.0878 44.61%
  QoQ % 127.42% 166.27% -72.15% 39.23% -20.44% -6.95% -
  Horiz. % 173.80% 76.42% 28.70% 103.08% 74.03% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1700 0.2000 0.2350 0.0550 0.0500 0.0500 0.0550 -
P/RPS 3.23 2.36 1.61 1.12 0.96 0.72 0.75 164.94%
  QoQ % 36.86% 46.58% 43.75% 16.67% 33.33% -4.00% -
  Horiz. % 430.67% 314.67% 214.67% 149.33% 128.00% 96.00% 100.00%
P/EPS -7.77 -16.32 -31.33 -32.35 -3.80 -15.61 -17.19 -41.13%
  QoQ % 52.39% 47.91% 3.15% -751.32% 75.66% 9.19% -
  Horiz. % 45.20% 94.94% 182.26% 188.19% 22.11% 90.81% 100.00%
EY -12.87 -6.13 -3.19 -3.09 -26.31 -6.41 -5.82 69.82%
  QoQ % -109.95% -92.16% -3.24% 88.26% -310.45% -10.14% -
  Horiz. % 221.13% 105.33% 54.81% 53.09% 452.06% 110.14% 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 0.71 1.49 3.49 0.83 1.02 0.81 0.84 -10.61%
  QoQ % -52.35% -57.31% 320.48% -18.63% 25.93% -3.57% -
  Horiz. % 84.52% 177.38% 415.48% 98.81% 121.43% 96.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 -
Price 0.2250 0.1750 0.2050 0.1800 0.0500 0.0600 0.0500 -
P/RPS 4.28 2.07 1.41 3.68 0.96 0.86 0.68 241.28%
  QoQ % 106.76% 46.81% -61.68% 283.33% 11.63% 26.47% -
  Horiz. % 629.41% 304.41% 207.35% 541.18% 141.18% 126.47% 100.00%
P/EPS -10.28 -14.28 -27.33 -105.88 -3.80 -18.73 -15.63 -24.39%
  QoQ % 28.01% 47.75% 74.19% -2,686.32% 79.71% -19.83% -
  Horiz. % 65.77% 91.36% 174.86% 677.42% 24.31% 119.83% 100.00%
EY -9.72 -7.00 -3.66 -0.94 -26.31 -5.34 -6.40 32.16%
  QoQ % -38.86% -91.26% -289.36% 96.43% -392.70% 16.56% -
  Horiz. % 151.88% 109.38% 57.19% 14.69% 411.09% 83.44% 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 0.94 1.30 3.04 2.70 1.02 0.98 0.77 14.24%
  QoQ % -27.69% -57.24% 12.59% 164.71% 4.08% 27.27% -
  Horiz. % 122.08% 168.83% 394.81% 350.65% 132.47% 127.27% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers