Highlights

[MMAG] QoQ Quarter Result on 2018-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -128.67%    YoY -     -47.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 44,026 34,386 38,564 17,216 11,120 8,194 23,965 49.94%
  QoQ % 28.03% -10.83% 124.00% 54.82% 35.71% -65.81% -
  Horiz. % 183.71% 143.48% 160.92% 71.84% 46.40% 34.19% 100.00%
PBT -5,274 -5,987 -9,231 -6,510 -2,885 -3,657 -10,012 -34.75%
  QoQ % 11.91% 35.14% -41.80% -125.65% 21.11% 63.47% -
  Horiz. % 52.68% 59.80% 92.20% 65.02% 28.82% 36.53% 100.00%
Tax 0 0 29 -32 0 0 63 -
  QoQ % 0.00% 0.00% 190.62% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.03% -50.79% 0.00% 0.00% 100.00%
NP -5,274 -5,987 -9,202 -6,542 -2,885 -3,657 -9,949 -34.47%
  QoQ % 11.91% 34.94% -40.66% -126.76% 21.11% 63.24% -
  Horiz. % 53.01% 60.18% 92.49% 65.76% 29.00% 36.76% 100.00%
NP to SH -5,247 -5,924 -9,191 -6,485 -2,836 -3,657 -9,965 -34.77%
  QoQ % 11.43% 35.55% -41.73% -128.67% 22.45% 63.30% -
  Horiz. % 52.65% 59.45% 92.23% 65.08% 28.46% 36.70% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,300 40,373 47,766 23,758 14,005 11,851 33,914 28.30%
  QoQ % 22.11% -15.48% 101.05% 69.64% 18.18% -65.06% -
  Horiz. % 145.37% 119.05% 140.84% 70.05% 41.30% 34.94% 100.00%
Net Worth 115,213 117,580 119,947 121,968 109,510 106,566 109,593 3.39%
  QoQ % -2.01% -1.97% -1.66% 11.38% 2.76% -2.76% -
  Horiz. % 105.13% 107.29% 109.45% 111.29% 99.92% 97.24% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 115,213 117,580 119,947 121,968 109,510 106,566 109,593 3.39%
  QoQ % -2.01% -1.97% -1.66% 11.38% 2.76% -2.76% -
  Horiz. % 105.13% 107.29% 109.45% 111.29% 99.92% 97.24% 100.00%
NOSH 702,952 682,419 668,231 627,085 523,723 460,927 455,502 33.51%
  QoQ % 3.01% 2.12% 6.56% 19.74% 13.62% 1.19% -
  Horiz. % 154.32% 149.82% 146.70% 137.67% 114.98% 101.19% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.98 % -17.41 % -23.86 % -38.00 % -25.94 % -44.63 % -41.51 % -56.30%
  QoQ % 31.19% 27.03% 37.21% -46.49% 41.88% -7.52% -
  Horiz. % 28.86% 41.94% 57.48% 91.54% 62.49% 107.52% 100.00%
ROE -4.55 % -5.04 % -7.66 % -5.32 % -2.59 % -3.43 % -9.09 % -36.93%
  QoQ % 9.72% 34.20% -43.98% -105.41% 24.49% 62.27% -
  Horiz. % 50.06% 55.45% 84.27% 58.53% 28.49% 37.73% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.26 5.04 5.77 2.75 2.12 1.78 5.26 12.29%
  QoQ % 24.21% -12.65% 109.82% 29.72% 19.10% -66.16% -
  Horiz. % 119.01% 95.82% 109.70% 52.28% 40.30% 33.84% 100.00%
EPS -0.75 -0.87 -1.38 -1.03 -0.54 -0.79 -2.19 -51.02%
  QoQ % 13.79% 36.96% -33.98% -90.74% 31.65% 63.93% -
  Horiz. % 34.25% 39.73% 63.01% 47.03% 24.66% 36.07% 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 0.1639 0.1723 0.1795 0.1945 0.2091 0.2312 0.2406 -22.56%
  QoQ % -4.88% -4.01% -7.71% -6.98% -9.56% -3.91% -
  Horiz. % 68.12% 71.61% 74.61% 80.84% 86.91% 96.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.13 4.79 5.37 2.40 1.55 1.14 3.34 49.85%
  QoQ % 27.97% -10.80% 123.75% 54.84% 35.96% -65.87% -
  Horiz. % 183.53% 143.41% 160.78% 71.86% 46.41% 34.13% 100.00%
EPS -0.73 -0.83 -1.28 -0.90 -0.40 -0.51 -1.39 -34.88%
  QoQ % 12.05% 35.16% -42.22% -125.00% 21.57% 63.31% -
  Horiz. % 52.52% 59.71% 92.09% 64.75% 28.78% 36.69% 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 0.1605 0.1638 0.1671 0.1700 0.1526 0.1485 0.1527 3.37%
  QoQ % -2.01% -1.97% -1.71% 11.40% 2.76% -2.75% -
  Horiz. % 105.11% 107.27% 109.43% 111.33% 99.93% 97.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3350 0.2100 0.2250 0.2300 0.2800 0.2200 0.1700 -
P/RPS 5.35 4.17 3.90 8.38 13.19 12.38 3.23 39.95%
  QoQ % 28.30% 6.92% -53.46% -36.47% 6.54% 283.28% -
  Horiz. % 165.63% 129.10% 120.74% 259.44% 408.36% 383.28% 100.00%
P/EPS -44.88 -24.19 -16.36 -22.24 -51.71 -27.73 -7.77 221.58%
  QoQ % -85.53% -47.86% 26.44% 56.99% -86.48% -256.89% -
  Horiz. % 577.61% 311.33% 210.55% 286.23% 665.51% 356.89% 100.00%
EY -2.23 -4.13 -6.11 -4.50 -1.93 -3.61 -12.87 -68.89%
  QoQ % 46.00% 32.41% -35.78% -133.16% 46.54% 71.95% -
  Horiz. % 17.33% 32.09% 47.47% 34.97% 15.00% 28.05% 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 2.04 1.22 1.25 1.18 1.34 0.95 0.71 101.98%
  QoQ % 67.21% -2.40% 5.93% -11.94% 41.05% 33.80% -
  Horiz. % 287.32% 171.83% 176.06% 166.20% 188.73% 133.80% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 30/05/18 -
Price 0.3000 0.2450 0.2100 0.2550 0.2550 0.2900 0.2250 -
P/RPS 4.79 4.86 3.64 9.29 12.01 16.31 4.28 7.79%
  QoQ % -1.44% 33.52% -60.82% -22.65% -26.36% 281.07% -
  Horiz. % 111.92% 113.55% 85.05% 217.06% 280.61% 381.07% 100.00%
P/EPS -40.19 -28.22 -15.27 -24.66 -47.09 -36.55 -10.28 147.96%
  QoQ % -42.42% -84.81% 38.08% 47.63% -28.84% -255.54% -
  Horiz. % 390.95% 274.51% 148.54% 239.88% 458.07% 355.54% 100.00%
EY -2.49 -3.54 -6.55 -4.06 -2.12 -2.74 -9.72 -59.63%
  QoQ % 29.66% 45.95% -61.33% -91.51% 22.63% 71.81% -
  Horiz. % 25.62% 36.42% 67.39% 41.77% 21.81% 28.19% 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 1.83 1.42 1.17 1.31 1.22 1.25 0.94 55.85%
  QoQ % 28.87% 21.37% -10.69% 7.38% -2.40% 32.98% -
  Horiz. % 194.68% 151.06% 124.47% 139.36% 129.79% 132.98% 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.
 


 

240  225  497  1303 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers