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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 34,386 38,564 17,216 11,120 8,194 23,965 30,440 8.49%
  QoQ % -10.83% 124.00% 54.82% 35.71% -65.81% -21.27% -
  Horiz. % 112.96% 126.69% 56.56% 36.53% 26.92% 78.73% 100.00%
PBT -5,987 -9,231 -6,510 -2,885 -3,657 -10,012 -4,384 23.16%
  QoQ % 35.14% -41.80% -125.65% 21.11% 63.47% -128.38% -
  Horiz. % 136.56% 210.56% 148.49% 65.81% 83.42% 228.38% 100.00%
Tax 0 29 -32 0 0 63 -21 -
  QoQ % 0.00% 190.62% 0.00% 0.00% 0.00% 400.00% -
  Horiz. % -0.00% -138.10% 152.38% -0.00% -0.00% -300.00% 100.00%
NP -5,987 -9,202 -6,542 -2,885 -3,657 -9,949 -4,405 22.77%
  QoQ % 34.94% -40.66% -126.76% 21.11% 63.24% -125.86% -
  Horiz. % 135.91% 208.90% 148.51% 65.49% 83.02% 225.86% 100.00%
NP to SH -5,924 -9,191 -6,485 -2,836 -3,657 -9,965 -4,405 21.90%
  QoQ % 35.55% -41.73% -128.67% 22.45% 63.30% -126.22% -
  Horiz. % 134.48% 208.65% 147.22% 64.38% 83.02% 226.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 40,373 47,766 23,758 14,005 11,851 33,914 34,845 10.34%
  QoQ % -15.48% 101.05% 69.64% 18.18% -65.06% -2.67% -
  Horiz. % 115.86% 137.08% 68.18% 40.19% 34.01% 97.33% 100.00%
Net Worth 117,580 119,947 121,968 109,510 106,566 109,593 48,204 81.50%
  QoQ % -1.97% -1.66% 11.38% 2.76% -2.76% 127.35% -
  Horiz. % 243.92% 248.83% 253.02% 227.18% 221.07% 227.35% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 117,580 119,947 121,968 109,510 106,566 109,593 48,204 81.50%
  QoQ % -1.97% -1.66% 11.38% 2.76% -2.76% 127.35% -
  Horiz. % 243.92% 248.83% 253.02% 227.18% 221.07% 227.35% 100.00%
NOSH 682,419 668,231 627,085 523,723 460,927 455,502 359,467 53.50%
  QoQ % 2.12% 6.56% 19.74% 13.62% 1.19% 26.72% -
  Horiz. % 189.84% 185.89% 174.45% 145.69% 128.23% 126.72% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -17.41 % -23.86 % -38.00 % -25.94 % -44.63 % -41.51 % -14.47 % 13.16%
  QoQ % 27.03% 37.21% -46.49% 41.88% -7.52% -186.87% -
  Horiz. % 120.32% 164.89% 262.61% 179.27% 308.43% 286.87% 100.00%
ROE -5.04 % -7.66 % -5.32 % -2.59 % -3.43 % -9.09 % -9.14 % -32.83%
  QoQ % 34.20% -43.98% -105.41% 24.49% 62.27% 0.55% -
  Horiz. % 55.14% 83.81% 58.21% 28.34% 37.53% 99.45% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.04 5.77 2.75 2.12 1.78 5.26 8.47 -29.32%
  QoQ % -12.65% 109.82% 29.72% 19.10% -66.16% -37.90% -
  Horiz. % 59.50% 68.12% 32.47% 25.03% 21.02% 62.10% 100.00%
EPS -0.87 -1.38 -1.03 -0.54 -0.79 -2.19 -1.23 -20.66%
  QoQ % 36.96% -33.98% -90.74% 31.65% 63.93% -78.05% -
  Horiz. % 70.73% 112.20% 83.74% 43.90% 64.23% 178.05% 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 0.1723 0.1795 0.1945 0.2091 0.2312 0.2406 0.1341 18.24%
  QoQ % -4.01% -7.71% -6.98% -9.56% -3.91% 79.42% -
  Horiz. % 128.49% 133.86% 145.04% 155.93% 172.41% 179.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 716,598
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.80 5.38 2.40 1.55 1.14 3.34 4.25 8.48%
  QoQ % -10.78% 124.17% 54.84% 35.96% -65.87% -21.41% -
  Horiz. % 112.94% 126.59% 56.47% 36.47% 26.82% 78.59% 100.00%
EPS -0.83 -1.28 -0.90 -0.40 -0.51 -1.39 -0.61 22.86%
  QoQ % 35.16% -42.22% -125.00% 21.57% 63.31% -127.87% -
  Horiz. % 136.07% 209.84% 147.54% 65.57% 83.61% 227.87% 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 0.1641 0.1674 0.1702 0.1528 0.1487 0.1529 0.0673 81.46%
  QoQ % -1.97% -1.65% 11.39% 2.76% -2.75% 127.19% -
  Horiz. % 243.83% 248.74% 252.90% 227.04% 220.95% 227.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2100 0.2250 0.2300 0.2800 0.2200 0.1700 0.2000 -
P/RPS 4.17 3.90 8.38 13.19 12.38 3.23 2.36 46.31%
  QoQ % 6.92% -53.46% -36.47% 6.54% 283.28% 36.86% -
  Horiz. % 176.69% 165.25% 355.08% 558.90% 524.58% 136.86% 100.00%
P/EPS -24.19 -16.36 -22.24 -51.71 -27.73 -7.77 -16.32 30.09%
  QoQ % -47.86% 26.44% 56.99% -86.48% -256.89% 52.39% -
  Horiz. % 148.22% 100.25% 136.27% 316.85% 169.91% 47.61% 100.00%
EY -4.13 -6.11 -4.50 -1.93 -3.61 -12.87 -6.13 -23.20%
  QoQ % 32.41% -35.78% -133.16% 46.54% 71.95% -109.95% -
  Horiz. % 67.37% 99.67% 73.41% 31.48% 58.89% 209.95% 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 1.22 1.25 1.18 1.34 0.95 0.71 1.49 -12.51%
  QoQ % -2.40% 5.93% -11.94% 41.05% 33.80% -52.35% -
  Horiz. % 81.88% 83.89% 79.19% 89.93% 63.76% 47.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 30/05/18 26/02/18 -
Price 0.2450 0.2100 0.2550 0.2550 0.2900 0.2250 0.1750 -
P/RPS 4.86 3.64 9.29 12.01 16.31 4.28 2.07 76.93%
  QoQ % 33.52% -60.82% -22.65% -26.36% 281.07% 106.76% -
  Horiz. % 234.78% 175.85% 448.79% 580.19% 787.92% 206.76% 100.00%
P/EPS -28.22 -15.27 -24.66 -47.09 -36.55 -10.28 -14.28 57.67%
  QoQ % -84.81% 38.08% 47.63% -28.84% -255.54% 28.01% -
  Horiz. % 197.62% 106.93% 172.69% 329.76% 255.95% 71.99% 100.00%
EY -3.54 -6.55 -4.06 -2.12 -2.74 -9.72 -7.00 -36.60%
  QoQ % 45.95% -61.33% -91.51% 22.63% 71.81% -38.86% -
  Horiz. % 50.57% 93.57% 58.00% 30.29% 39.14% 138.86% 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 1.42 1.17 1.31 1.22 1.25 0.94 1.30 6.08%
  QoQ % 21.37% -10.69% 7.38% -2.40% 32.98% -27.69% -
  Horiz. % 109.23% 90.00% 100.77% 93.85% 96.15% 72.31% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers