Highlights

[MMAG] QoQ Quarter Result on 2017-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     -118.94%    YoY -     -44.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,120 8,194 23,965 30,440 39,081 47,732 49,902 -63.21%
  QoQ % 35.71% -65.81% -21.27% -22.11% -18.12% -4.35% -
  Horiz. % 22.28% 16.42% 48.02% 61.00% 78.32% 95.65% 100.00%
PBT -2,885 -3,657 -10,012 -4,384 -1,962 -1,358 -12,701 -62.74%
  QoQ % 21.11% 63.47% -128.38% -123.45% -44.48% 89.31% -
  Horiz. % 22.71% 28.79% 78.83% 34.52% 15.45% 10.69% 100.00%
Tax 0 0 63 -21 -27 -21 40 -
  QoQ % 0.00% 0.00% 400.00% 22.22% -28.57% -152.50% -
  Horiz. % 0.00% 0.00% 157.50% -52.50% -67.50% -52.50% 100.00%
NP -2,885 -3,657 -9,949 -4,405 -1,989 -1,379 -12,661 -62.66%
  QoQ % 21.11% 63.24% -125.86% -121.47% -44.23% 89.11% -
  Horiz. % 22.79% 28.88% 78.58% 34.79% 15.71% 10.89% 100.00%
NP to SH -2,836 -3,657 -9,965 -4,405 -2,012 -1,658 -12,548 -62.86%
  QoQ % 22.45% 63.30% -126.22% -118.94% -21.35% 86.79% -
  Horiz. % 22.60% 29.14% 79.42% 35.11% 16.03% 13.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,005 11,851 33,914 34,845 41,070 49,111 62,563 -63.10%
  QoQ % 18.18% -65.06% -2.67% -15.16% -16.37% -21.50% -
  Horiz. % 22.39% 18.94% 54.21% 55.70% 65.65% 78.50% 100.00%
Net Worth 109,510 106,566 109,593 48,204 18,081 64,954 46,640 76.56%
  QoQ % 2.76% -2.76% 127.35% 166.60% -72.16% 39.27% -
  Horiz. % 234.80% 228.48% 234.97% 103.35% 38.77% 139.27% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 109,510 106,566 109,593 48,204 18,081 64,954 46,640 76.56%
  QoQ % 2.76% -2.76% 127.35% 166.60% -72.16% 39.27% -
  Horiz. % 234.80% 228.48% 234.97% 103.35% 38.77% 139.27% 100.00%
NOSH 523,723 460,927 455,502 359,467 268,266 975,294 953,799 -32.92%
  QoQ % 13.62% 1.19% 26.72% 34.00% -72.49% 2.25% -
  Horiz. % 54.91% 48.33% 47.76% 37.69% 28.13% 102.25% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -25.94 % -44.63 % -41.51 % -14.47 % -5.09 % -2.89 % -25.37 % 1.49%
  QoQ % 41.88% -7.52% -186.87% -184.28% -76.12% 88.61% -
  Horiz. % 102.25% 175.92% 163.62% 57.04% 20.06% 11.39% 100.00%
ROE -2.59 % -3.43 % -9.09 % -9.14 % -11.13 % -2.55 % -26.90 % -78.96%
  QoQ % 24.49% 62.27% 0.55% 17.88% -336.47% 90.52% -
  Horiz. % 9.63% 12.75% 33.79% 33.98% 41.38% 9.48% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.12 1.78 5.26 8.47 14.57 4.89 5.23 -45.20%
  QoQ % 19.10% -66.16% -37.90% -41.87% 197.96% -6.50% -
  Horiz. % 40.54% 34.03% 100.57% 161.95% 278.59% 93.50% 100.00%
EPS -0.54 -0.79 -2.19 -1.23 -0.75 -0.17 -1.28 -43.72%
  QoQ % 31.65% 63.93% -78.05% -64.00% -341.18% 86.72% -
  Horiz. % 42.19% 61.72% 171.09% 96.09% 58.59% 13.28% 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 0.2091 0.2312 0.2406 0.1341 0.0674 0.0666 0.0489 163.22%
  QoQ % -9.56% -3.91% 79.42% 98.96% 1.20% 36.20% -
  Horiz. % 427.61% 472.80% 492.02% 274.23% 137.83% 136.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.55 1.14 3.34 4.24 5.45 6.65 6.95 -63.19%
  QoQ % 35.96% -65.87% -21.23% -22.20% -18.05% -4.32% -
  Horiz. % 22.30% 16.40% 48.06% 61.01% 78.42% 95.68% 100.00%
EPS -0.40 -0.51 -1.39 -0.61 -0.28 -0.23 -1.75 -62.58%
  QoQ % 21.57% 63.31% -127.87% -117.86% -21.74% 86.86% -
  Horiz. % 22.86% 29.14% 79.43% 34.86% 16.00% 13.14% 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 0.1526 0.1485 0.1527 0.0672 0.0252 0.0905 0.0650 76.55%
  QoQ % 2.76% -2.75% 127.23% 166.67% -72.15% 39.23% -
  Horiz. % 234.77% 228.46% 234.92% 103.38% 38.77% 139.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2800 0.2200 0.1700 0.2000 0.2350 0.0550 0.0500 -
P/RPS 13.19 12.38 3.23 2.36 1.61 1.12 0.96 472.74%
  QoQ % 6.54% 283.28% 36.86% 46.58% 43.75% 16.67% -
  Horiz. % 1,373.96% 1,289.58% 336.46% 245.83% 167.71% 116.67% 100.00%
P/EPS -51.71 -27.73 -7.77 -16.32 -31.33 -32.35 -3.80 469.08%
  QoQ % -86.48% -256.89% 52.39% 47.91% 3.15% -751.32% -
  Horiz. % 1,360.79% 729.74% 204.47% 429.47% 824.47% 851.32% 100.00%
EY -1.93 -3.61 -12.87 -6.13 -3.19 -3.09 -26.31 -82.45%
  QoQ % 46.54% 71.95% -109.95% -92.16% -3.24% 88.26% -
  Horiz. % 7.34% 13.72% 48.92% 23.30% 12.12% 11.74% 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 1.34 0.95 0.71 1.49 3.49 0.83 1.02 19.93%
  QoQ % 41.05% 33.80% -52.35% -57.31% 320.48% -18.63% -
  Horiz. % 131.37% 93.14% 69.61% 146.08% 342.16% 81.37% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 26/02/18 29/11/17 29/08/17 29/05/17 -
Price 0.2550 0.2900 0.2250 0.1750 0.2050 0.1800 0.0500 -
P/RPS 12.01 16.31 4.28 2.07 1.41 3.68 0.96 438.08%
  QoQ % -26.36% 281.07% 106.76% 46.81% -61.68% 283.33% -
  Horiz. % 1,251.04% 1,698.96% 445.83% 215.62% 146.88% 383.33% 100.00%
P/EPS -47.09 -36.55 -10.28 -14.28 -27.33 -105.88 -3.80 434.69%
  QoQ % -28.84% -255.54% 28.01% 47.75% 74.19% -2,686.32% -
  Horiz. % 1,239.21% 961.84% 270.53% 375.79% 719.21% 2,786.32% 100.00%
EY -2.12 -2.74 -9.72 -7.00 -3.66 -0.94 -26.31 -81.32%
  QoQ % 22.63% 71.81% -38.86% -91.26% -289.36% 96.43% -
  Horiz. % 8.06% 10.41% 36.94% 26.61% 13.91% 3.57% 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 0.94 1.30 3.04 2.70 1.02 12.67%
  QoQ % -2.40% 32.98% -27.69% -57.24% 12.59% 164.71% -
  Horiz. % 119.61% 122.55% 92.16% 127.45% 298.04% 264.71% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers