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 - 1,026,436
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.14 5.66 6.65 5.54 4.77 11.54 9.67 -26.15%
  QoQ % 8.48% -14.89% 20.04% 16.14% -58.67% 19.34% -
  Horiz. % 63.50% 58.53% 68.77% 57.29% 49.33% 119.34% 100.00%
EPS -0.27 -0.72 -0.42 -0.41 -0.27 -1.10 0.02 -
  QoQ % 62.50% -71.43% -2.44% -51.85% 75.45% -5,600.00% -
  Horiz. % -1,350.00% -3,600.00% -2,100.00% -2,050.00% -1,350.00% -5,500.00% 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 0.0627 0.0666 0.0733 0.0768 0.0830 0.0843 0.0851 -18.44%
  QoQ % -5.86% -9.14% -4.56% -7.47% -1.54% -0.94% -
  Horiz. % 73.68% 78.26% 86.13% 90.25% 97.53% 99.06% 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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS