Highlights

[MMAG] QoQ Quarter Result on 2013-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -56.32%    YoY -     -317.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 93,583 133,000 164,182 168,937 150,582 136,366 143,649 -24.91%
  QoQ % -29.64% -18.99% -2.81% 12.19% 10.42% -5.07% -
  Horiz. % 65.15% 92.59% 114.29% 117.60% 104.83% 94.93% 100.00%
PBT -2,443 2,410 7,383 -4,465 -2,254 -37 4,047 -
  QoQ % -201.37% -67.36% 265.35% -98.09% -5,991.89% -100.91% -
  Horiz. % -60.37% 59.55% 182.43% -110.33% -55.70% -0.91% 100.00%
Tax 0 -1,347 0 356 -398 -120 -337 -
  QoQ % 0.00% 0.00% 0.00% 189.45% -231.67% 64.39% -
  Horiz. % -0.00% 399.70% -0.00% -105.64% 118.10% 35.61% 100.00%
NP -2,443 1,063 7,383 -4,109 -2,652 -157 3,710 -
  QoQ % -329.82% -85.60% 279.68% -54.94% -1,589.17% -104.23% -
  Horiz. % -65.85% 28.65% 199.00% -110.75% -71.48% -4.23% 100.00%
NP to SH -2,441 1,063 7,385 -4,108 -2,628 -54 3,723 -
  QoQ % -329.63% -85.61% 279.77% -56.32% -4,766.67% -101.45% -
  Horiz. % -65.57% 28.55% 198.36% -110.34% -70.59% -1.45% 100.00%
Tax Rate - % 55.89 % - % - % - % - % 8.33 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 670.95% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 96,026 131,937 156,799 173,046 153,234 136,523 139,939 -22.26%
  QoQ % -27.22% -15.86% -9.39% 12.93% 12.24% -2.44% -
  Horiz. % 68.62% 94.28% 112.05% 123.66% 109.50% 97.56% 100.00%
Net Worth 94,441 96,408 85,373 71,129 68,397 70,290 57,648 39.09%
  QoQ % -2.04% 12.92% 20.03% 3.99% -2.69% 21.93% -
  Horiz. % 163.82% 167.24% 148.09% 123.38% 118.65% 121.93% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,441 96,408 85,373 71,129 68,397 70,290 57,648 39.09%
  QoQ % -2.04% 12.92% 20.03% 3.99% -2.69% 21.93% -
  Horiz. % 163.82% 167.24% 148.09% 123.38% 118.65% 121.93% 100.00%
NOSH 841,724 838,333 811,538 760,740 691,578 710,000 581,718 28.02%
  QoQ % 0.40% 3.30% 6.68% 10.00% -2.59% 22.05% -
  Horiz. % 144.70% 144.11% 139.51% 130.77% 118.89% 122.05% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.61 % 0.80 % 4.50 % -2.43 % -1.76 % -0.12 % 2.58 % -
  QoQ % -426.25% -82.22% 285.19% -38.07% -1,366.67% -104.65% -
  Horiz. % -101.16% 31.01% 174.42% -94.19% -68.22% -4.65% 100.00%
ROE -2.58 % 1.10 % 8.65 % -5.78 % -3.84 % -0.08 % 6.46 % -
  QoQ % -334.55% -87.28% 249.65% -50.52% -4,700.00% -101.24% -
  Horiz. % -39.94% 17.03% 133.90% -89.47% -59.44% -1.24% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.12 15.86 20.23 22.21 21.77 19.21 24.69 -41.33%
  QoQ % -29.89% -21.60% -8.91% 2.02% 13.33% -22.20% -
  Horiz. % 45.04% 64.24% 81.94% 89.96% 88.17% 77.80% 100.00%
EPS -0.29 0.12 0.91 -0.54 -0.38 -0.01 0.64 -
  QoQ % -341.67% -86.81% 268.52% -42.11% -3,700.00% -101.56% -
  Horiz. % -45.31% 18.75% 142.19% -84.38% -59.38% -1.56% 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 0.1122 0.1150 0.1052 0.0935 0.0989 0.0990 0.0991 8.65%
  QoQ % -2.43% 9.32% 12.51% -5.46% -0.10% -0.10% -
  Horiz. % 113.22% 116.04% 106.16% 94.35% 99.80% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,057,511
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.85 12.58 15.53 15.97 14.24 12.89 13.58 -24.89%
  QoQ % -29.65% -19.00% -2.76% 12.15% 10.47% -5.08% -
  Horiz. % 65.17% 92.64% 114.36% 117.60% 104.86% 94.92% 100.00%
EPS -0.23 0.10 0.70 -0.39 -0.25 -0.01 0.35 -
  QoQ % -330.00% -85.71% 279.49% -56.00% -2,400.00% -102.86% -
  Horiz. % -65.71% 28.57% 200.00% -111.43% -71.43% -2.86% 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 0.0893 0.0912 0.0807 0.0673 0.0647 0.0665 0.0545 39.11%
  QoQ % -2.08% 13.01% 19.91% 4.02% -2.71% 22.02% -
  Horiz. % 163.85% 167.34% 148.07% 123.49% 118.72% 122.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.0750 0.1000 0.0800 0.0850 0.0950 0.0950 0.0900 -
P/RPS 0.67 0.63 0.40 0.38 0.44 0.49 0.36 51.48%
  QoQ % 6.35% 57.50% 5.26% -13.64% -10.20% 36.11% -
  Horiz. % 186.11% 175.00% 111.11% 105.56% 122.22% 136.11% 100.00%
P/EPS -25.86 78.86 8.79 -15.74 -25.00 -1,249.07 14.06 -
  QoQ % -132.79% 797.16% 155.84% 37.04% 98.00% -8,983.85% -
  Horiz. % -183.93% 560.88% 62.52% -111.95% -177.81% -8,883.85% 100.00%
EY -3.87 1.27 11.38 -6.35 -4.00 -0.08 7.11 -
  QoQ % -404.72% -88.84% 279.21% -58.75% -4,900.00% -101.13% -
  Horiz. % -54.43% 17.86% 160.06% -89.31% -56.26% -1.13% 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 0.67 0.87 0.76 0.91 0.96 0.96 0.91 -18.51%
  QoQ % -22.99% 14.47% -16.48% -5.21% 0.00% 5.49% -
  Horiz. % 73.63% 95.60% 83.52% 100.00% 105.49% 105.49% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 -
Price 0.0800 0.0800 0.1050 0.0800 0.0850 0.1300 0.1000 -
P/RPS 0.72 0.50 0.52 0.36 0.39 0.68 0.40 48.13%
  QoQ % 44.00% -3.85% 44.44% -7.69% -42.65% 70.00% -
  Horiz. % 180.00% 125.00% 130.00% 90.00% 97.50% 170.00% 100.00%
P/EPS -27.59 63.09 11.54 -14.81 -22.37 -1,709.26 15.63 -
  QoQ % -143.73% 446.71% 177.92% 33.80% 98.69% -11,035.76% -
  Horiz. % -176.52% 403.65% 73.83% -94.75% -143.12% -10,935.76% 100.00%
EY -3.63 1.58 8.67 -6.75 -4.47 -0.06 6.40 -
  QoQ % -329.75% -81.78% 228.44% -51.01% -7,350.00% -100.94% -
  Horiz. % -56.72% 24.69% 135.47% -105.47% -69.84% -0.94% 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 0.70 1.00 0.86 0.86 1.31 1.01 -20.99%
  QoQ % 1.43% -30.00% 16.28% 0.00% -34.35% 29.70% -
  Horiz. % 70.30% 69.31% 99.01% 85.15% 85.15% 129.70% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS