Highlights

[MMAG] QoQ Quarter Result on 2013-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -101.45%    YoY -     95.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 164,182 168,937 150,582 136,366 143,649 143,723 129,847 16.88%
  QoQ % -2.81% 12.19% 10.42% -5.07% -0.05% 10.69% -
  Horiz. % 126.44% 130.10% 115.97% 105.02% 110.63% 110.69% 100.00%
PBT 7,383 -4,465 -2,254 -37 4,047 -827 3,697 58.38%
  QoQ % 265.35% -98.09% -5,991.89% -100.91% 589.36% -122.37% -
  Horiz. % 199.70% -120.77% -60.97% -1.00% 109.47% -22.37% 100.00%
Tax 0 356 -398 -120 -337 -226 -480 -
  QoQ % 0.00% 189.45% -231.67% 64.39% -49.12% 52.92% -
  Horiz. % -0.00% -74.17% 82.92% 25.00% 70.21% 47.08% 100.00%
NP 7,383 -4,109 -2,652 -157 3,710 -1,053 3,217 73.73%
  QoQ % 279.68% -54.94% -1,589.17% -104.23% 452.33% -132.73% -
  Horiz. % 229.50% -127.73% -82.44% -4.88% 115.32% -32.73% 100.00%
NP to SH 7,385 -4,108 -2,628 -54 3,723 -985 3,217 73.76%
  QoQ % 279.77% -56.32% -4,766.67% -101.45% 477.97% -130.62% -
  Horiz. % 229.56% -127.70% -81.69% -1.68% 115.73% -30.62% 100.00%
Tax Rate - % - % - % - % 8.33 % - % 12.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 64.18% 0.00% 100.00%
Total Cost 156,799 173,046 153,234 136,523 139,939 144,776 126,630 15.27%
  QoQ % -9.39% 12.93% 12.24% -2.44% -3.34% 14.33% -
  Horiz. % 123.82% 136.65% 121.01% 107.81% 110.51% 114.33% 100.00%
Net Worth 85,373 71,129 68,397 70,290 57,648 50,727 51,253 40.39%
  QoQ % 20.03% 3.99% -2.69% 21.93% 13.64% -1.03% -
  Horiz. % 166.57% 138.78% 133.45% 137.14% 112.48% 98.97% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 85,373 71,129 68,397 70,290 57,648 50,727 51,253 40.39%
  QoQ % 20.03% 3.99% -2.69% 21.93% 13.64% -1.03% -
  Horiz. % 166.57% 138.78% 133.45% 137.14% 112.48% 98.97% 100.00%
NOSH 811,538 760,740 691,578 710,000 581,718 547,222 545,254 30.26%
  QoQ % 6.68% 10.00% -2.59% 22.05% 6.30% 0.36% -
  Horiz. % 148.84% 139.52% 126.84% 130.21% 106.69% 100.36% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.50 % -2.43 % -1.76 % -0.12 % 2.58 % -0.73 % 2.48 % 48.61%
  QoQ % 285.19% -38.07% -1,366.67% -104.65% 453.42% -129.44% -
  Horiz. % 181.45% -97.98% -70.97% -4.84% 104.03% -29.44% 100.00%
ROE 8.65 % -5.78 % -3.84 % -0.08 % 6.46 % -1.94 % 6.28 % 23.72%
  QoQ % 249.65% -50.52% -4,700.00% -101.24% 432.99% -130.89% -
  Horiz. % 137.74% -92.04% -61.15% -1.27% 102.87% -30.89% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.23 22.21 21.77 19.21 24.69 26.26 23.81 -10.27%
  QoQ % -8.91% 2.02% 13.33% -22.20% -5.98% 10.29% -
  Horiz. % 84.96% 93.28% 91.43% 80.68% 103.70% 110.29% 100.00%
EPS 0.91 -0.54 -0.38 -0.01 0.64 -0.18 0.59 33.39%
  QoQ % 268.52% -42.11% -3,700.00% -101.56% 455.56% -130.51% -
  Horiz. % 154.24% -91.53% -64.41% -1.69% 108.47% -30.51% 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 0.1052 0.0935 0.0989 0.0990 0.0991 0.0927 0.0940 7.77%
  QoQ % 12.51% -5.46% -0.10% -0.10% 6.90% -1.38% -
  Horiz. % 111.91% 99.47% 105.21% 105.32% 105.43% 98.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,450
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.54 15.99 14.25 12.91 13.60 13.60 12.29 16.88%
  QoQ % -2.81% 12.21% 10.38% -5.07% 0.00% 10.66% -
  Horiz. % 126.44% 130.11% 115.95% 105.04% 110.66% 110.66% 100.00%
EPS 0.70 -0.39 -0.25 -0.01 0.35 -0.09 0.30 75.65%
  QoQ % 279.49% -56.00% -2,400.00% -102.86% 488.89% -130.00% -
  Horiz. % 233.33% -130.00% -83.33% -3.33% 116.67% -30.00% 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 0.0808 0.0673 0.0647 0.0665 0.0546 0.0480 0.0485 40.40%
  QoQ % 20.06% 4.02% -2.71% 21.79% 13.75% -1.03% -
  Horiz. % 166.60% 138.76% 133.40% 137.11% 112.58% 98.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.0800 0.0850 0.0950 0.0950 0.0900 0.0900 0.1200 -
P/RPS 0.40 0.38 0.44 0.49 0.36 0.34 0.50 -13.79%
  QoQ % 5.26% -13.64% -10.20% 36.11% 5.88% -32.00% -
  Horiz. % 80.00% 76.00% 88.00% 98.00% 72.00% 68.00% 100.00%
P/EPS 8.79 -15.74 -25.00 -1,249.07 14.06 -50.00 20.34 -42.75%
  QoQ % 155.84% 37.04% 98.00% -8,983.85% 128.12% -345.82% -
  Horiz. % 43.22% -77.38% -122.91% -6,140.95% 69.12% -245.82% 100.00%
EY 11.38 -6.35 -4.00 -0.08 7.11 -2.00 4.92 74.63%
  QoQ % 279.21% -58.75% -4,900.00% -101.13% 455.50% -140.65% -
  Horiz. % 231.30% -129.07% -81.30% -1.63% 144.51% -40.65% 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 0.76 0.91 0.96 0.96 0.91 0.97 1.28 -29.29%
  QoQ % -16.48% -5.21% 0.00% 5.49% -6.19% -24.22% -
  Horiz. % 59.38% 71.09% 75.00% 75.00% 71.09% 75.78% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 16/08/12 -
Price 0.1050 0.0800 0.0850 0.1300 0.1000 0.0900 0.3000 -
P/RPS 0.52 0.36 0.39 0.68 0.40 0.34 1.26 -44.48%
  QoQ % 44.44% -7.69% -42.65% 70.00% 17.65% -73.02% -
  Horiz. % 41.27% 28.57% 30.95% 53.97% 31.75% 26.98% 100.00%
P/EPS 11.54 -14.81 -22.37 -1,709.26 15.63 -50.00 50.85 -62.69%
  QoQ % 177.92% 33.80% 98.69% -11,035.76% 131.26% -198.33% -
  Horiz. % 22.69% -29.12% -43.99% -3,361.38% 30.74% -98.33% 100.00%
EY 8.67 -6.75 -4.47 -0.06 6.40 -2.00 1.97 167.83%
  QoQ % 228.44% -51.01% -7,350.00% -100.94% 420.00% -201.52% -
  Horiz. % 440.10% -342.64% -226.90% -3.05% 324.87% -101.52% 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 1.00 0.86 0.86 1.31 1.01 0.97 3.19 -53.76%
  QoQ % 16.28% 0.00% -34.35% 29.70% 4.12% -69.59% -
  Horiz. % 31.35% 26.96% 26.96% 41.07% 31.66% 30.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS