Highlights

[MMAG] QoQ Quarter Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -358.50%    YoY -     -172.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 49,008 118,435 99,300 95,708 93,583 133,000 164,182 -55.43%
  QoQ % -58.62% 19.27% 3.75% 2.27% -29.64% -18.99% -
  Horiz. % 29.85% 72.14% 60.48% 58.29% 57.00% 81.01% 100.00%
PBT -2,841 -11,690 224 -11,213 -2,443 2,410 7,383 -
  QoQ % 75.70% -5,318.75% 102.00% -358.98% -201.37% -67.36% -
  Horiz. % -38.48% -158.34% 3.03% -151.88% -33.09% 32.64% 100.00%
Tax 0 377 29 0 0 -1,347 0 -
  QoQ % 0.00% 1,200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -27.99% -2.15% -0.00% -0.00% 100.00% -
NP -2,841 -11,313 253 -11,213 -2,443 1,063 7,383 -
  QoQ % 74.89% -4,571.54% 102.26% -358.98% -329.82% -85.60% -
  Horiz. % -38.48% -153.23% 3.43% -151.88% -33.09% 14.40% 100.00%
NP to SH -2,808 -11,330 256 -11,192 -2,441 1,063 7,385 -
  QoQ % 75.22% -4,525.78% 102.29% -358.50% -329.63% -85.61% -
  Horiz. % -38.02% -153.42% 3.47% -151.55% -33.05% 14.39% 100.00%
Tax Rate - % - % -12.95 % - % - % 55.89 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -23.17% 0.00% 0.00% 100.00% -
Total Cost 51,849 129,748 99,047 106,921 96,026 131,937 156,799 -52.28%
  QoQ % -60.04% 31.00% -7.36% 11.35% -27.22% -15.86% -
  Horiz. % 33.07% 82.75% 63.17% 68.19% 61.24% 84.14% 100.00%
Net Worth 85,208 86,545 87,381 91,595 94,441 96,408 85,373 -0.13%
  QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% -
  Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,208 86,545 87,381 91,595 94,441 96,408 85,373 -0.13%
  QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% -
  Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 100.00%
NOSH 968,275 952,100 853,333 895,360 841,724 838,333 811,538 12.53%
  QoQ % 1.70% 11.57% -4.69% 6.37% 0.40% 3.30% -
  Horiz. % 119.31% 117.32% 105.15% 110.33% 103.72% 103.30% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -5.80 % -9.55 % 0.25 % -11.72 % -2.61 % 0.80 % 4.50 % -
  QoQ % 39.27% -3,920.00% 102.13% -349.04% -426.25% -82.22% -
  Horiz. % -128.89% -212.22% 5.56% -260.44% -58.00% 17.78% 100.00%
ROE -3.30 % -13.09 % 0.29 % -12.22 % -2.58 % 1.10 % 8.65 % -
  QoQ % 74.79% -4,613.79% 102.37% -373.64% -334.55% -87.28% -
  Horiz. % -38.15% -151.33% 3.35% -141.27% -29.83% 12.72% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.06 12.44 11.64 10.69 11.12 15.86 20.23 -60.40%
  QoQ % -59.32% 6.87% 8.89% -3.87% -29.89% -21.60% -
  Horiz. % 25.01% 61.49% 57.54% 52.84% 54.97% 78.40% 100.00%
EPS -0.29 -1.19 0.03 -1.25 -0.29 0.12 0.91 -
  QoQ % 75.63% -4,066.67% 102.40% -331.03% -341.67% -86.81% -
  Horiz. % -31.87% -130.77% 3.30% -137.36% -31.87% 13.19% 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 0.0880 0.0909 0.1024 0.1023 0.1122 0.1150 0.1052 -11.25%
  QoQ % -3.19% -11.23% 0.10% -8.82% -2.43% 9.32% -
  Horiz. % 83.65% 86.41% 97.34% 97.24% 106.65% 109.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.83 16.50 13.84 13.34 13.04 18.53 22.88 -55.43%
  QoQ % -58.61% 19.22% 3.75% 2.30% -29.63% -19.01% -
  Horiz. % 29.85% 72.12% 60.49% 58.30% 56.99% 80.99% 100.00%
EPS -0.39 -1.58 0.04 -1.56 -0.34 0.15 1.03 -
  QoQ % 75.32% -4,050.00% 102.56% -358.82% -326.67% -85.44% -
  Horiz. % -37.86% -153.40% 3.88% -151.46% -33.01% 14.56% 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 0.1187 0.1206 0.1218 0.1276 0.1316 0.1343 0.1190 -0.17%
  QoQ % -1.58% -0.99% -4.55% -3.04% -2.01% 12.86% -
  Horiz. % 99.75% 101.34% 102.35% 107.23% 110.59% 112.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0700 0.0850 0.0550 0.0750 0.0750 0.1000 0.0800 -
P/RPS 1.38 0.68 0.47 0.70 0.67 0.63 0.40 128.84%
  QoQ % 102.94% 44.68% -32.86% 4.48% 6.35% 57.50% -
  Horiz. % 345.00% 170.00% 117.50% 175.00% 167.50% 157.50% 100.00%
P/EPS -24.14 -7.14 183.33 -6.00 -25.86 78.86 8.79 -
  QoQ % -238.10% -103.89% 3,155.50% 76.80% -132.79% 797.16% -
  Horiz. % -274.63% -81.23% 2,085.67% -68.26% -294.20% 897.16% 100.00%
EY -4.14 -14.00 0.55 -16.67 -3.87 1.27 11.38 -
  QoQ % 70.43% -2,645.45% 103.30% -330.75% -404.72% -88.84% -
  Horiz. % -36.38% -123.02% 4.83% -146.49% -34.01% 11.16% 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 0.80 0.94 0.54 0.73 0.67 0.87 0.76 3.49%
  QoQ % -14.89% 74.07% -26.03% 8.96% -22.99% 14.47% -
  Horiz. % 105.26% 123.68% 71.05% 96.05% 88.16% 114.47% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 -
Price 0.0650 0.0700 0.0600 0.0700 0.0800 0.0800 0.1050 -
P/RPS 1.28 0.56 0.52 0.65 0.72 0.50 0.52 82.61%
  QoQ % 128.57% 7.69% -20.00% -9.72% 44.00% -3.85% -
  Horiz. % 246.15% 107.69% 100.00% 125.00% 138.46% 96.15% 100.00%
P/EPS -22.41 -5.88 200.00 -5.60 -27.59 63.09 11.54 -
  QoQ % -281.12% -102.94% 3,671.43% 79.70% -143.73% 446.71% -
  Horiz. % -194.19% -50.95% 1,733.10% -48.53% -239.08% 546.71% 100.00%
EY -4.46 -17.00 0.50 -17.86 -3.63 1.58 8.67 -
  QoQ % 73.76% -3,500.00% 102.80% -392.01% -329.75% -81.78% -
  Horiz. % -51.44% -196.08% 5.77% -206.00% -41.87% 18.22% 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 0.74 0.77 0.59 0.68 0.71 0.70 1.00 -18.23%
  QoQ % -3.90% 30.51% -13.24% -4.23% 1.43% -30.00% -
  Horiz. % 74.00% 77.00% 59.00% 68.00% 71.00% 70.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers