Highlights

[MMAG] QoQ Quarter Result on 2016-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -13.64%    YoY -     27.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,732 49,902 66,255 71,328 63,038 58,118 68,238 -21.22%
  QoQ % -4.35% -24.68% -7.11% 13.15% 8.47% -14.83% -
  Horiz. % 69.95% 73.13% 97.09% 104.53% 92.38% 85.17% 100.00%
PBT -1,358 -12,701 -3,060 -3,100 -2,728 -7,314 -4,247 -53.27%
  QoQ % 89.31% -315.07% 1.29% -13.64% 62.70% -72.22% -
  Horiz. % 31.98% 299.06% 72.05% 72.99% 64.23% 172.22% 100.00%
Tax -21 40 0 0 0 -300 0 -
  QoQ % -152.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.00% -13.33% -0.00% -0.00% -0.00% 100.00% -
NP -1,379 -12,661 -3,060 -3,100 -2,728 -7,614 -4,247 -52.79%
  QoQ % 89.11% -313.76% 1.29% -13.64% 64.17% -79.28% -
  Horiz. % 32.47% 298.12% 72.05% 72.99% 64.23% 179.28% 100.00%
NP to SH -1,658 -12,548 -3,056 -3,099 -2,727 -7,382 -4,286 -46.94%
  QoQ % 86.79% -310.60% 1.39% -13.64% 63.06% -72.24% -
  Horiz. % 38.68% 292.77% 71.30% 72.31% 63.63% 172.24% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,111 62,563 69,315 74,428 65,766 65,732 72,485 -22.88%
  QoQ % -21.50% -9.74% -6.87% 13.17% 0.05% -9.32% -
  Horiz. % 67.75% 86.31% 95.63% 102.68% 90.73% 90.68% 100.00%
Net Worth 64,954 46,640 58,658 63,045 64,319 68,355 75,243 -9.35%
  QoQ % 39.27% -20.49% -6.96% -1.98% -5.90% -9.15% -
  Horiz. % 86.33% 61.99% 77.96% 83.79% 85.48% 90.85% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 64,954 46,640 58,658 63,045 64,319 68,355 75,243 -9.35%
  QoQ % 39.27% -20.49% -6.96% -1.98% -5.90% -9.15% -
  Horiz. % 86.33% 61.99% 77.96% 83.79% 85.48% 90.85% 100.00%
NOSH 975,294 953,799 953,799 968,437 940,344 958,701 952,444 1.59%
  QoQ % 2.25% 0.00% -1.51% 2.99% -1.91% 0.66% -
  Horiz. % 102.40% 100.14% 100.14% 101.68% 98.73% 100.66% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.89 % -25.37 % -4.62 % -4.35 % -4.33 % -13.10 % -6.22 % -40.04%
  QoQ % 88.61% -449.13% -6.21% -0.46% 66.95% -110.61% -
  Horiz. % 46.46% 407.88% 74.28% 69.94% 69.61% 210.61% 100.00%
ROE -2.55 % -26.90 % -5.21 % -4.92 % -4.24 % -10.80 % -5.70 % -41.53%
  QoQ % 90.52% -416.31% -5.89% -16.04% 60.74% -89.47% -
  Horiz. % 44.74% 471.93% 91.40% 86.32% 74.39% 189.47% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.89 5.23 6.95 7.37 6.70 6.06 7.16 -22.47%
  QoQ % -6.50% -24.75% -5.70% 10.00% 10.56% -15.36% -
  Horiz. % 68.30% 73.04% 97.07% 102.93% 93.58% 84.64% 100.00%
EPS -0.17 -1.28 -0.32 -0.32 -0.29 -0.77 -0.45 -47.77%
  QoQ % 86.72% -300.00% 0.00% -10.34% 62.34% -71.11% -
  Horiz. % 37.78% 284.44% 71.11% 71.11% 64.44% 171.11% 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 0.0666 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 -10.77%
  QoQ % 36.20% -20.49% -5.53% -4.82% -4.07% -9.75% -
  Horiz. % 84.30% 61.90% 77.85% 82.41% 86.58% 90.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.65 6.95 9.23 9.93 8.78 8.09 9.50 -21.18%
  QoQ % -4.32% -24.70% -7.05% 13.10% 8.53% -14.84% -
  Horiz. % 70.00% 73.16% 97.16% 104.53% 92.42% 85.16% 100.00%
EPS -0.23 -1.75 -0.43 -0.43 -0.38 -1.03 -0.60 -47.26%
  QoQ % 86.86% -306.98% 0.00% -13.16% 63.11% -71.67% -
  Horiz. % 38.33% 291.67% 71.67% 71.67% 63.33% 171.67% 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 0.0905 0.0650 0.0817 0.0878 0.0896 0.0952 0.1048 -9.33%
  QoQ % 39.23% -20.44% -6.95% -2.01% -5.88% -9.16% -
  Horiz. % 86.35% 62.02% 77.96% 83.78% 85.50% 90.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.0550 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 -
P/RPS 1.12 0.96 0.72 0.75 0.90 0.99 0.84 21.16%
  QoQ % 16.67% 33.33% -4.00% -16.67% -9.09% 17.86% -
  Horiz. % 133.33% 114.29% 85.71% 89.29% 107.14% 117.86% 100.00%
P/EPS -32.35 -3.80 -15.61 -17.19 -20.69 -7.79 -13.33 80.69%
  QoQ % -751.32% 75.66% 9.19% 16.92% -165.60% 41.56% -
  Horiz. % 242.69% 28.51% 117.10% 128.96% 155.21% 58.44% 100.00%
EY -3.09 -26.31 -6.41 -5.82 -4.83 -12.83 -7.50 -44.66%
  QoQ % 88.26% -310.45% -10.14% -20.50% 62.35% -71.07% -
  Horiz. % 41.20% 350.80% 85.47% 77.60% 64.40% 171.07% 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 0.83 1.02 0.81 0.84 0.88 0.84 0.76 6.06%
  QoQ % -18.63% 25.93% -3.57% -4.55% 4.76% 10.53% -
  Horiz. % 109.21% 134.21% 106.58% 110.53% 115.79% 110.53% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 -
Price 0.1800 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 -
P/RPS 3.68 0.96 0.86 0.68 0.82 1.07 0.84 167.98%
  QoQ % 283.33% 11.63% 26.47% -17.07% -23.36% 27.38% -
  Horiz. % 438.10% 114.29% 102.38% 80.95% 97.62% 127.38% 100.00%
P/EPS -105.88 -3.80 -18.73 -15.63 -18.97 -8.44 -13.33 298.60%
  QoQ % -2,686.32% 79.71% -19.83% 17.61% -124.76% 36.68% -
  Horiz. % 794.30% 28.51% 140.51% 117.25% 142.31% 63.32% 100.00%
EY -0.94 -26.31 -5.34 -6.40 -5.27 -11.85 -7.50 -74.99%
  QoQ % 96.43% -392.70% 16.56% -21.44% 55.53% -58.00% -
  Horiz. % 12.53% 350.80% 71.20% 85.33% 70.27% 158.00% 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 2.70 1.02 0.98 0.77 0.80 0.91 0.76 133.01%
  QoQ % 164.71% 4.08% 27.27% -3.75% -12.09% 19.74% -
  Horiz. % 355.26% 134.21% 128.95% 101.32% 105.26% 119.74% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers