Highlights

[MMAG] QoQ Quarter Result on 2015-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -51.25%    YoY -     62.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 63,038 58,118 68,238 56,850 49,008 118,435 99,300 -26.16%
  QoQ % 8.47% -14.83% 20.03% 16.00% -58.62% 19.27% -
  Horiz. % 63.48% 58.53% 68.72% 57.25% 49.35% 119.27% 100.00%
PBT -2,728 -7,314 -4,247 -4,281 -2,841 -11,690 224 -
  QoQ % 62.70% -72.22% 0.79% -50.69% 75.70% -5,318.75% -
  Horiz. % -1,217.86% -3,265.18% -1,895.98% -1,911.16% -1,268.30% -5,218.75% 100.00%
Tax 0 -300 0 0 0 377 29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1,200.00% -
  Horiz. % 0.00% -1,034.48% 0.00% 0.00% 0.00% 1,300.00% 100.00%
NP -2,728 -7,614 -4,247 -4,281 -2,841 -11,313 253 -
  QoQ % 64.17% -79.28% 0.79% -50.69% 74.89% -4,571.54% -
  Horiz. % -1,078.26% -3,009.49% -1,678.66% -1,692.09% -1,122.92% -4,471.54% 100.00%
NP to SH -2,727 -7,382 -4,286 -4,247 -2,808 -11,330 256 -
  QoQ % 63.06% -72.24% -0.92% -51.25% 75.22% -4,525.78% -
  Horiz. % -1,065.23% -2,883.59% -1,674.22% -1,658.98% -1,096.88% -4,425.78% 100.00%
Tax Rate - % - % - % - % - % - % -12.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 65,766 65,732 72,485 61,131 51,849 129,748 99,047 -23.91%
  QoQ % 0.05% -9.32% 18.57% 17.90% -60.04% 31.00% -
  Horiz. % 66.40% 66.36% 73.18% 61.72% 52.35% 131.00% 100.00%
Net Worth 64,319 68,355 75,243 78,805 85,208 86,545 87,381 -18.49%
  QoQ % -5.90% -9.15% -4.52% -7.51% -1.55% -0.96% -
  Horiz. % 73.61% 78.23% 86.11% 90.19% 97.51% 99.04% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 64,319 68,355 75,243 78,805 85,208 86,545 87,381 -18.49%
  QoQ % -5.90% -9.15% -4.52% -7.51% -1.55% -0.96% -
  Horiz. % 73.61% 78.23% 86.11% 90.19% 97.51% 99.04% 100.00%
NOSH 940,344 958,701 952,444 943,777 968,275 952,100 853,333 6.69%
  QoQ % -1.91% 0.66% 0.92% -2.53% 1.70% 11.57% -
  Horiz. % 110.20% 112.35% 111.61% 110.60% 113.47% 111.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.33 % -13.10 % -6.22 % -7.53 % -5.80 % -9.55 % 0.25 % -
  QoQ % 66.95% -110.61% 17.40% -29.83% 39.27% -3,920.00% -
  Horiz. % -1,732.00% -5,240.00% -2,488.00% -3,012.00% -2,320.00% -3,820.00% 100.00%
ROE -4.24 % -10.80 % -5.70 % -5.39 % -3.30 % -13.09 % 0.29 % -
  QoQ % 60.74% -89.47% -5.75% -63.33% 74.79% -4,613.79% -
  Horiz. % -1,462.07% -3,724.14% -1,965.52% -1,858.62% -1,137.93% -4,513.79% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.70 6.06 7.16 6.02 5.06 12.44 11.64 -30.83%
  QoQ % 10.56% -15.36% 18.94% 18.97% -59.32% 6.87% -
  Horiz. % 57.56% 52.06% 61.51% 51.72% 43.47% 106.87% 100.00%
EPS -0.29 -0.77 -0.45 -0.45 -0.29 -1.19 0.03 -
  QoQ % 62.34% -71.11% 0.00% -55.17% 75.63% -4,066.67% -
  Horiz. % -966.67% -2,566.67% -1,500.00% -1,500.00% -966.67% -3,966.67% 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 0.0684 0.0713 0.0790 0.0835 0.0880 0.0909 0.1024 -23.61%
  QoQ % -4.07% -9.75% -5.39% -5.11% -3.19% -11.23% -
  Horiz. % 66.80% 69.63% 77.15% 81.54% 85.94% 88.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.78 8.10 9.51 7.92 6.83 16.50 13.84 -26.19%
  QoQ % 8.40% -14.83% 20.08% 15.96% -58.61% 19.22% -
  Horiz. % 63.44% 58.53% 68.71% 57.23% 49.35% 119.22% 100.00%
EPS -0.38 -1.03 -0.60 -0.59 -0.39 -1.58 0.04 -
  QoQ % 63.11% -71.67% -1.69% -51.28% 75.32% -4,050.00% -
  Horiz. % -950.00% -2,575.00% -1,500.00% -1,475.00% -975.00% -3,950.00% 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 0.0896 0.0953 0.1048 0.1098 0.1187 0.1206 0.1218 -18.52%
  QoQ % -5.98% -9.06% -4.55% -7.50% -1.58% -0.99% -
  Horiz. % 73.56% 78.24% 86.04% 90.15% 97.45% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0600 0.0600 0.0600 0.0600 0.0700 0.0850 0.0550 -
P/RPS 0.90 0.99 0.84 1.00 1.38 0.68 0.47 54.27%
  QoQ % -9.09% 17.86% -16.00% -27.54% 102.94% 44.68% -
  Horiz. % 191.49% 210.64% 178.72% 212.77% 293.62% 144.68% 100.00%
P/EPS -20.69 -7.79 -13.33 -13.33 -24.14 -7.14 183.33 -
  QoQ % -165.60% 41.56% 0.00% 44.78% -238.10% -103.89% -
  Horiz. % -11.29% -4.25% -7.27% -7.27% -13.17% -3.89% 100.00%
EY -4.83 -12.83 -7.50 -7.50 -4.14 -14.00 0.55 -
  QoQ % 62.35% -71.07% 0.00% -81.16% 70.43% -2,645.45% -
  Horiz. % -878.18% -2,332.73% -1,363.64% -1,363.64% -752.73% -2,545.45% 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 0.88 0.84 0.76 0.72 0.80 0.94 0.54 38.52%
  QoQ % 4.76% 10.53% 5.56% -10.00% -14.89% 74.07% -
  Horiz. % 162.96% 155.56% 140.74% 133.33% 148.15% 174.07% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 -
Price 0.0550 0.0650 0.0600 0.0700 0.0650 0.0700 0.0600 -
P/RPS 0.82 1.07 0.84 1.16 1.28 0.56 0.52 35.52%
  QoQ % -23.36% 27.38% -27.59% -9.38% 128.57% 7.69% -
  Horiz. % 157.69% 205.77% 161.54% 223.08% 246.15% 107.69% 100.00%
P/EPS -18.97 -8.44 -13.33 -15.56 -22.41 -5.88 200.00 -
  QoQ % -124.76% 36.68% 14.33% 30.57% -281.12% -102.94% -
  Horiz. % -9.48% -4.22% -6.67% -7.78% -11.20% -2.94% 100.00%
EY -5.27 -11.85 -7.50 -6.43 -4.46 -17.00 0.50 -
  QoQ % 55.53% -58.00% -16.64% -44.17% 73.76% -3,500.00% -
  Horiz. % -1,054.00% -2,370.00% -1,500.00% -1,286.00% -892.00% -3,400.00% 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 0.80 0.91 0.76 0.84 0.74 0.77 0.59 22.53%
  QoQ % -12.09% 19.74% -9.52% 13.51% -3.90% 30.51% -
  Horiz. % 135.59% 154.24% 128.81% 142.37% 125.42% 130.51% 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.
 


 

328  196  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers