Highlights

[MMAG] QoQ Quarter Result on 2018-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     22.45%    YoY -     -40.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 17,216 11,120 8,194 23,965 30,440 39,081 47,732 -49.24%
  QoQ % 54.82% 35.71% -65.81% -21.27% -22.11% -18.12% -
  Horiz. % 36.07% 23.30% 17.17% 50.21% 63.77% 81.88% 100.00%
PBT -6,510 -2,885 -3,657 -10,012 -4,384 -1,962 -1,358 183.50%
  QoQ % -125.65% 21.11% 63.47% -128.38% -123.45% -44.48% -
  Horiz. % 479.38% 212.44% 269.29% 737.26% 322.83% 144.48% 100.00%
Tax -32 0 0 63 -21 -27 -21 32.32%
  QoQ % 0.00% 0.00% 0.00% 400.00% 22.22% -28.57% -
  Horiz. % 152.38% -0.00% -0.00% -300.00% 100.00% 128.57% 100.00%
NP -6,542 -2,885 -3,657 -9,949 -4,405 -1,989 -1,379 181.54%
  QoQ % -126.76% 21.11% 63.24% -125.86% -121.47% -44.23% -
  Horiz. % 474.40% 209.21% 265.19% 721.46% 319.43% 144.23% 100.00%
NP to SH -6,485 -2,836 -3,657 -9,965 -4,405 -2,012 -1,658 147.63%
  QoQ % -128.67% 22.45% 63.30% -126.22% -118.94% -21.35% -
  Horiz. % 391.13% 171.05% 220.57% 601.03% 265.68% 121.35% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 23,758 14,005 11,851 33,914 34,845 41,070 49,111 -38.29%
  QoQ % 69.64% 18.18% -65.06% -2.67% -15.16% -16.37% -
  Horiz. % 48.38% 28.52% 24.13% 69.06% 70.95% 83.63% 100.00%
Net Worth 121,968 109,510 106,566 109,593 48,204 18,081 64,954 52.03%
  QoQ % 11.38% 2.76% -2.76% 127.35% 166.60% -72.16% -
  Horiz. % 187.77% 168.60% 164.06% 168.72% 74.21% 27.84% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 121,968 109,510 106,566 109,593 48,204 18,081 64,954 52.03%
  QoQ % 11.38% 2.76% -2.76% 127.35% 166.60% -72.16% -
  Horiz. % 187.77% 168.60% 164.06% 168.72% 74.21% 27.84% 100.00%
NOSH 627,085 523,723 460,927 455,502 359,467 268,266 975,294 -25.45%
  QoQ % 19.74% 13.62% 1.19% 26.72% 34.00% -72.49% -
  Horiz. % 64.30% 53.70% 47.26% 46.70% 36.86% 27.51% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -38.00 % -25.94 % -44.63 % -41.51 % -14.47 % -5.09 % -2.89 % 454.48%
  QoQ % -46.49% 41.88% -7.52% -186.87% -184.28% -76.12% -
  Horiz. % 1,314.88% 897.58% 1,544.29% 1,436.33% 500.69% 176.12% 100.00%
ROE -5.32 % -2.59 % -3.43 % -9.09 % -9.14 % -11.13 % -2.55 % 63.05%
  QoQ % -105.41% 24.49% 62.27% 0.55% 17.88% -336.47% -
  Horiz. % 208.63% 101.57% 134.51% 356.47% 358.43% 436.47% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.75 2.12 1.78 5.26 8.47 14.57 4.89 -31.80%
  QoQ % 29.72% 19.10% -66.16% -37.90% -41.87% 197.96% -
  Horiz. % 56.24% 43.35% 36.40% 107.57% 173.21% 297.96% 100.00%
EPS -1.03 -0.54 -0.79 -2.19 -1.23 -0.75 -0.17 231.26%
  QoQ % -90.74% 31.65% 63.93% -78.05% -64.00% -341.18% -
  Horiz. % 605.88% 317.65% 464.71% 1,288.24% 723.53% 441.18% 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 0.1945 0.2091 0.2312 0.2406 0.1341 0.0674 0.0666 103.91%
  QoQ % -6.98% -9.56% -3.91% 79.42% 98.96% 1.20% -
  Horiz. % 292.04% 313.96% 347.15% 361.26% 201.35% 101.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 682,419
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.52 1.63 1.20 3.51 4.46 5.73 6.99 -49.25%
  QoQ % 54.60% 35.83% -65.81% -21.30% -22.16% -18.03% -
  Horiz. % 36.05% 23.32% 17.17% 50.21% 63.81% 81.97% 100.00%
EPS -0.95 -0.42 -0.54 -1.46 -0.65 -0.29 -0.24 149.60%
  QoQ % -126.19% 22.22% 63.01% -124.62% -124.14% -20.83% -
  Horiz. % 395.83% 175.00% 225.00% 608.33% 270.83% 120.83% 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 0.1787 0.1605 0.1562 0.1606 0.0706 0.0265 0.0952 51.99%
  QoQ % 11.34% 2.75% -2.74% 127.48% 166.42% -72.16% -
  Horiz. % 187.71% 168.59% 164.08% 168.70% 74.16% 27.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2300 0.2800 0.2200 0.1700 0.2000 0.2350 0.0550 -
P/RPS 8.38 13.19 12.38 3.23 2.36 1.61 1.12 281.15%
  QoQ % -36.47% 6.54% 283.28% 36.86% 46.58% 43.75% -
  Horiz. % 748.21% 1,177.68% 1,105.36% 288.39% 210.71% 143.75% 100.00%
P/EPS -22.24 -51.71 -27.73 -7.77 -16.32 -31.33 -32.35 -22.05%
  QoQ % 56.99% -86.48% -256.89% 52.39% 47.91% 3.15% -
  Horiz. % 68.75% 159.85% 85.72% 24.02% 50.45% 96.85% 100.00%
EY -4.50 -1.93 -3.61 -12.87 -6.13 -3.19 -3.09 28.39%
  QoQ % -133.16% 46.54% 71.95% -109.95% -92.16% -3.24% -
  Horiz. % 145.63% 62.46% 116.83% 416.50% 198.38% 103.24% 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 1.18 1.34 0.95 0.71 1.49 3.49 0.83 26.35%
  QoQ % -11.94% 41.05% 33.80% -52.35% -57.31% 320.48% -
  Horiz. % 142.17% 161.45% 114.46% 85.54% 179.52% 420.48% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 28/08/18 30/05/18 26/02/18 29/11/17 29/08/17 -
Price 0.2550 0.2550 0.2900 0.2250 0.1750 0.2050 0.1800 -
P/RPS 9.29 12.01 16.31 4.28 2.07 1.41 3.68 85.09%
  QoQ % -22.65% -26.36% 281.07% 106.76% 46.81% -61.68% -
  Horiz. % 252.45% 326.36% 443.21% 116.30% 56.25% 38.32% 100.00%
P/EPS -24.66 -47.09 -36.55 -10.28 -14.28 -27.33 -105.88 -62.04%
  QoQ % 47.63% -28.84% -255.54% 28.01% 47.75% 74.19% -
  Horiz. % 23.29% 44.47% 34.52% 9.71% 13.49% 25.81% 100.00%
EY -4.06 -2.12 -2.74 -9.72 -7.00 -3.66 -0.94 164.51%
  QoQ % -91.51% 22.63% 71.81% -38.86% -91.26% -289.36% -
  Horiz. % 431.91% 225.53% 291.49% 1,034.04% 744.68% 389.36% 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 1.31 1.22 1.25 0.94 1.30 3.04 2.70 -38.17%
  QoQ % 7.38% -2.40% 32.98% -27.69% -57.24% 12.59% -
  Horiz. % 48.52% 45.19% 46.30% 34.81% 48.15% 112.59% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers