Highlights

[MMAG] QoQ Quarter Result on 2013-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     279.77%    YoY -     98.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 95,708 93,583 133,000 164,182 168,937 150,582 136,366 -21.01%
  QoQ % 2.27% -29.64% -18.99% -2.81% 12.19% 10.42% -
  Horiz. % 70.18% 68.63% 97.53% 120.40% 123.88% 110.42% 100.00%
PBT -11,213 -2,443 2,410 7,383 -4,465 -2,254 -37 4,396.11%
  QoQ % -358.98% -201.37% -67.36% 265.35% -98.09% -5,991.89% -
  Horiz. % 30,305.40% 6,602.70% -6,513.51% -19,954.05% 12,067.57% 6,091.89% 100.00%
Tax 0 0 -1,347 0 356 -398 -120 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 189.45% -231.67% -
  Horiz. % -0.00% -0.00% 1,122.50% -0.00% -296.67% 331.67% 100.00%
NP -11,213 -2,443 1,063 7,383 -4,109 -2,652 -157 1,616.93%
  QoQ % -358.98% -329.82% -85.60% 279.68% -54.94% -1,589.17% -
  Horiz. % 7,142.04% 1,556.05% -677.07% -4,702.55% 2,617.20% 1,689.17% 100.00%
NP to SH -11,192 -2,441 1,063 7,385 -4,108 -2,628 -54 3,390.87%
  QoQ % -358.50% -329.63% -85.61% 279.77% -56.32% -4,766.67% -
  Horiz. % 20,725.93% 4,520.37% -1,968.52% -13,675.93% 7,607.41% 4,866.67% 100.00%
Tax Rate - % - % 55.89 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 106,921 96,026 131,937 156,799 173,046 153,234 136,523 -15.02%
  QoQ % 11.35% -27.22% -15.86% -9.39% 12.93% 12.24% -
  Horiz. % 78.32% 70.34% 96.64% 114.85% 126.75% 112.24% 100.00%
Net Worth 91,595 94,441 96,408 85,373 71,129 68,397 70,290 19.28%
  QoQ % -3.01% -2.04% 12.92% 20.03% 3.99% -2.69% -
  Horiz. % 130.31% 134.36% 137.16% 121.46% 101.19% 97.31% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 91,595 94,441 96,408 85,373 71,129 68,397 70,290 19.28%
  QoQ % -3.01% -2.04% 12.92% 20.03% 3.99% -2.69% -
  Horiz. % 130.31% 134.36% 137.16% 121.46% 101.19% 97.31% 100.00%
NOSH 895,360 841,724 838,333 811,538 760,740 691,578 710,000 16.71%
  QoQ % 6.37% 0.40% 3.30% 6.68% 10.00% -2.59% -
  Horiz. % 126.11% 118.55% 118.08% 114.30% 107.15% 97.41% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -11.72 % -2.61 % 0.80 % 4.50 % -2.43 % -1.76 % -0.12 % 2,014.89%
  QoQ % -349.04% -426.25% -82.22% 285.19% -38.07% -1,366.67% -
  Horiz. % 9,766.67% 2,175.00% -666.67% -3,750.00% 2,025.00% 1,466.67% 100.00%
ROE -12.22 % -2.58 % 1.10 % 8.65 % -5.78 % -3.84 % -0.08 % 2,748.78%
  QoQ % -373.64% -334.55% -87.28% 249.65% -50.52% -4,700.00% -
  Horiz. % 15,275.00% 3,225.00% -1,375.00% -10,812.50% 7,225.00% 4,800.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.69 11.12 15.86 20.23 22.21 21.77 19.21 -32.32%
  QoQ % -3.87% -29.89% -21.60% -8.91% 2.02% 13.33% -
  Horiz. % 55.65% 57.89% 82.56% 105.31% 115.62% 113.33% 100.00%
EPS -1.25 -0.29 0.12 0.91 -0.54 -0.38 -0.01 2,392.67%
  QoQ % -331.03% -341.67% -86.81% 268.52% -42.11% -3,700.00% -
  Horiz. % 12,500.00% 2,900.00% -1,200.00% -9,100.00% 5,400.00% 3,800.00% 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 0.1023 0.1122 0.1150 0.1052 0.0935 0.0989 0.0990 2.21%
  QoQ % -8.82% -2.43% 9.32% 12.51% -5.46% -0.10% -
  Horiz. % 103.33% 113.33% 116.16% 106.26% 94.44% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.34 13.04 18.53 22.88 23.54 20.98 19.00 -20.99%
  QoQ % 2.30% -29.63% -19.01% -2.80% 12.20% 10.42% -
  Horiz. % 70.21% 68.63% 97.53% 120.42% 123.89% 110.42% 100.00%
EPS -1.56 -0.34 0.15 1.03 -0.57 -0.37 -0.01 2,789.01%
  QoQ % -358.82% -326.67% -85.44% 280.70% -54.05% -3,600.00% -
  Horiz. % 15,600.00% 3,400.00% -1,500.00% -10,300.00% 5,700.00% 3,700.00% 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 0.1276 0.1316 0.1343 0.1190 0.0991 0.0953 0.0979 19.30%
  QoQ % -3.04% -2.01% 12.86% 20.08% 3.99% -2.66% -
  Horiz. % 130.34% 134.42% 137.18% 121.55% 101.23% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 0.0950 -
P/RPS 0.70 0.67 0.63 0.40 0.38 0.44 0.49 26.82%
  QoQ % 4.48% 6.35% 57.50% 5.26% -13.64% -10.20% -
  Horiz. % 142.86% 136.73% 128.57% 81.63% 77.55% 89.80% 100.00%
P/EPS -6.00 -25.86 78.86 8.79 -15.74 -25.00 -1,249.07 -97.14%
  QoQ % 76.80% -132.79% 797.16% 155.84% 37.04% 98.00% -
  Horiz. % 0.48% 2.07% -6.31% -0.70% 1.26% 2.00% 100.00%
EY -16.67 -3.87 1.27 11.38 -6.35 -4.00 -0.08 3,403.38%
  QoQ % -330.75% -404.72% -88.84% 279.21% -58.75% -4,900.00% -
  Horiz. % 20,837.50% 4,837.50% -1,587.50% -14,225.00% 7,937.50% 5,000.00% 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 0.73 0.67 0.87 0.76 0.91 0.96 0.96 -16.68%
  QoQ % 8.96% -22.99% 14.47% -16.48% -5.21% 0.00% -
  Horiz. % 76.04% 69.79% 90.62% 79.17% 94.79% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 0.1300 -
P/RPS 0.65 0.72 0.50 0.52 0.36 0.39 0.68 -2.96%
  QoQ % -9.72% 44.00% -3.85% 44.44% -7.69% -42.65% -
  Horiz. % 95.59% 105.88% 73.53% 76.47% 52.94% 57.35% 100.00%
P/EPS -5.60 -27.59 63.09 11.54 -14.81 -22.37 -1,709.26 -97.79%
  QoQ % 79.70% -143.73% 446.71% 177.92% 33.80% 98.69% -
  Horiz. % 0.33% 1.61% -3.69% -0.68% 0.87% 1.31% 100.00%
EY -17.86 -3.63 1.58 8.67 -6.75 -4.47 -0.06 4,342.72%
  QoQ % -392.01% -329.75% -81.78% 228.44% -51.01% -7,350.00% -
  Horiz. % 29,766.67% 6,050.00% -2,633.33% -14,450.00% 11,250.00% 7,450.00% 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 0.68 0.71 0.70 1.00 0.86 0.86 1.31 -35.39%
  QoQ % -4.23% 1.43% -30.00% 16.28% 0.00% -34.35% -
  Horiz. % 51.91% 54.20% 53.44% 76.34% 65.65% 65.65% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers