Highlights

[MMAG] QoQ Quarter Result on 2016-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     1.39%    YoY -     28.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 39,081 47,732 49,902 66,255 71,328 63,038 58,118 -23.23%
  QoQ % -18.12% -4.35% -24.68% -7.11% 13.15% 8.47% -
  Horiz. % 67.24% 82.13% 85.86% 114.00% 122.73% 108.47% 100.00%
PBT -1,962 -1,358 -12,701 -3,060 -3,100 -2,728 -7,314 -58.37%
  QoQ % -44.48% 89.31% -315.07% 1.29% -13.64% 62.70% -
  Horiz. % 26.83% 18.57% 173.65% 41.84% 42.38% 37.30% 100.00%
Tax -27 -21 40 0 0 0 -300 -79.89%
  QoQ % -28.57% -152.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.00% 7.00% -13.33% -0.00% -0.00% -0.00% 100.00%
NP -1,989 -1,379 -12,661 -3,060 -3,100 -2,728 -7,614 -59.10%
  QoQ % -44.23% 89.11% -313.76% 1.29% -13.64% 64.17% -
  Horiz. % 26.12% 18.11% 166.29% 40.19% 40.71% 35.83% 100.00%
NP to SH -2,012 -1,658 -12,548 -3,056 -3,099 -2,727 -7,382 -57.93%
  QoQ % -21.35% 86.79% -310.60% 1.39% -13.64% 63.06% -
  Horiz. % 27.26% 22.46% 169.98% 41.40% 41.98% 36.94% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 41,070 49,111 62,563 69,315 74,428 65,766 65,732 -26.89%
  QoQ % -16.37% -21.50% -9.74% -6.87% 13.17% 0.05% -
  Horiz. % 62.48% 74.71% 95.18% 105.45% 113.23% 100.05% 100.00%
Net Worth 18,081 64,954 46,640 58,658 63,045 64,319 68,355 -58.76%
  QoQ % -72.16% 39.27% -20.49% -6.96% -1.98% -5.90% -
  Horiz. % 26.45% 95.02% 68.23% 85.81% 92.23% 94.10% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 18,081 64,954 46,640 58,658 63,045 64,319 68,355 -58.76%
  QoQ % -72.16% 39.27% -20.49% -6.96% -1.98% -5.90% -
  Horiz. % 26.45% 95.02% 68.23% 85.81% 92.23% 94.10% 100.00%
NOSH 268,266 975,294 953,799 953,799 968,437 940,344 958,701 -57.19%
  QoQ % -72.49% 2.25% 0.00% -1.51% 2.99% -1.91% -
  Horiz. % 27.98% 101.73% 99.49% 99.49% 101.02% 98.09% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.09 % -2.89 % -25.37 % -4.62 % -4.35 % -4.33 % -13.10 % -46.72%
  QoQ % -76.12% 88.61% -449.13% -6.21% -0.46% 66.95% -
  Horiz. % 38.85% 22.06% 193.66% 35.27% 33.21% 33.05% 100.00%
ROE -11.13 % -2.55 % -26.90 % -5.21 % -4.92 % -4.24 % -10.80 % 2.02%
  QoQ % -336.47% 90.52% -416.31% -5.89% -16.04% 60.74% -
  Horiz. % 103.06% 23.61% 249.07% 48.24% 45.56% 39.26% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.57 4.89 5.23 6.95 7.37 6.70 6.06 79.37%
  QoQ % 197.96% -6.50% -24.75% -5.70% 10.00% 10.56% -
  Horiz. % 240.43% 80.69% 86.30% 114.69% 121.62% 110.56% 100.00%
EPS -0.75 -0.17 -1.28 -0.32 -0.32 -0.29 -0.77 -1.74%
  QoQ % -341.18% 86.72% -300.00% 0.00% -10.34% 62.34% -
  Horiz. % 97.40% 22.08% 166.23% 41.56% 41.56% 37.66% 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 0.0674 0.0666 0.0489 0.0615 0.0651 0.0684 0.0713 -3.68%
  QoQ % 1.20% 36.20% -20.49% -5.53% -4.82% -4.07% -
  Horiz. % 94.53% 93.41% 68.58% 86.26% 91.30% 95.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.45 6.65 6.95 9.23 9.94 8.78 8.10 -23.20%
  QoQ % -18.05% -4.32% -24.70% -7.14% 13.21% 8.40% -
  Horiz. % 67.28% 82.10% 85.80% 113.95% 122.72% 108.40% 100.00%
EPS -0.28 -0.23 -1.75 -0.43 -0.43 -0.38 -1.03 -58.00%
  QoQ % -21.74% 86.86% -306.98% 0.00% -13.16% 63.11% -
  Horiz. % 27.18% 22.33% 169.90% 41.75% 41.75% 36.89% 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 0.0252 0.0905 0.0650 0.0817 0.0879 0.0896 0.0953 -58.77%
  QoQ % -72.15% 39.23% -20.44% -7.05% -1.90% -5.98% -
  Horiz. % 26.44% 94.96% 68.21% 85.73% 92.24% 94.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2350 0.0550 0.0500 0.0500 0.0550 0.0600 0.0600 -
P/RPS 1.61 1.12 0.96 0.72 0.75 0.90 0.99 38.25%
  QoQ % 43.75% 16.67% 33.33% -4.00% -16.67% -9.09% -
  Horiz. % 162.63% 113.13% 96.97% 72.73% 75.76% 90.91% 100.00%
P/EPS -31.33 -32.35 -3.80 -15.61 -17.19 -20.69 -7.79 152.69%
  QoQ % 3.15% -751.32% 75.66% 9.19% 16.92% -165.60% -
  Horiz. % 402.18% 415.28% 48.78% 200.39% 220.67% 265.60% 100.00%
EY -3.19 -3.09 -26.31 -6.41 -5.82 -4.83 -12.83 -60.43%
  QoQ % -3.24% 88.26% -310.45% -10.14% -20.50% 62.35% -
  Horiz. % 24.86% 24.08% 205.07% 49.96% 45.36% 37.65% 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 3.49 0.83 1.02 0.81 0.84 0.88 0.84 158.22%
  QoQ % 320.48% -18.63% 25.93% -3.57% -4.55% 4.76% -
  Horiz. % 415.48% 98.81% 121.43% 96.43% 100.00% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.2050 0.1800 0.0500 0.0600 0.0500 0.0550 0.0650 -
P/RPS 1.41 3.68 0.96 0.86 0.68 0.82 1.07 20.18%
  QoQ % -61.68% 283.33% 11.63% 26.47% -17.07% -23.36% -
  Horiz. % 131.78% 343.93% 89.72% 80.37% 63.55% 76.64% 100.00%
P/EPS -27.33 -105.88 -3.80 -18.73 -15.63 -18.97 -8.44 118.72%
  QoQ % 74.19% -2,686.32% 79.71% -19.83% 17.61% -124.76% -
  Horiz. % 323.82% 1,254.50% 45.02% 221.92% 185.19% 224.76% 100.00%
EY -3.66 -0.94 -26.31 -5.34 -6.40 -5.27 -11.85 -54.28%
  QoQ % -289.36% 96.43% -392.70% 16.56% -21.44% 55.53% -
  Horiz. % 30.89% 7.93% 222.03% 45.06% 54.01% 44.47% 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 3.04 2.70 1.02 0.98 0.77 0.80 0.91 123.31%
  QoQ % 12.59% 164.71% 4.08% 27.27% -3.75% -12.09% -
  Horiz. % 334.07% 296.70% 112.09% 107.69% 84.62% 87.91% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers