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 - 717,633
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.88 23.54 20.98 19.00 20.02 20.03 18.09 16.90%
  QoQ % -2.80% 12.20% 10.42% -5.09% -0.05% 10.72% -
  Horiz. % 126.48% 130.13% 115.98% 105.03% 110.67% 110.72% 100.00%
EPS 1.03 -0.57 -0.37 -0.01 0.52 -0.14 0.45 73.42%
  QoQ % 280.70% -54.05% -3,600.00% -101.92% 471.43% -131.11% -
  Horiz. % 228.89% -126.67% -82.22% -2.22% 115.56% -31.11% 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 0.1190 0.0991 0.0953 0.0979 0.0803 0.0707 0.0714 40.44%
  QoQ % 20.08% 3.99% -2.66% 21.92% 13.58% -0.98% -
  Horiz. % 166.67% 138.80% 133.47% 137.11% 112.46% 99.02% 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.
 


 

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