Highlights

[MMAG] QoQ Quarter Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -85.61%    YoY -     2,068.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 99,300 95,708 93,583 133,000 164,182 168,937 150,582 -24.18%
  QoQ % 3.75% 2.27% -29.64% -18.99% -2.81% 12.19% -
  Horiz. % 65.94% 63.56% 62.15% 88.32% 109.03% 112.19% 100.00%
PBT 224 -11,213 -2,443 2,410 7,383 -4,465 -2,254 -
  QoQ % 102.00% -358.98% -201.37% -67.36% 265.35% -98.09% -
  Horiz. % -9.94% 497.47% 108.39% -106.92% -327.55% 198.09% 100.00%
Tax 29 0 0 -1,347 0 356 -398 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 189.45% -
  Horiz. % -7.29% -0.00% -0.00% 338.44% -0.00% -89.45% 100.00%
NP 253 -11,213 -2,443 1,063 7,383 -4,109 -2,652 -
  QoQ % 102.26% -358.98% -329.82% -85.60% 279.68% -54.94% -
  Horiz. % -9.54% 422.81% 92.12% -40.08% -278.39% 154.94% 100.00%
NP to SH 256 -11,192 -2,441 1,063 7,385 -4,108 -2,628 -
  QoQ % 102.29% -358.50% -329.63% -85.61% 279.77% -56.32% -
  Horiz. % -9.74% 425.88% 92.88% -40.45% -281.01% 156.32% 100.00%
Tax Rate -12.95 % - % - % 55.89 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -23.17% 0.00% 0.00% 100.00% - - -
Total Cost 99,047 106,921 96,026 131,937 156,799 173,046 153,234 -25.18%
  QoQ % -7.36% 11.35% -27.22% -15.86% -9.39% 12.93% -
  Horiz. % 64.64% 69.78% 62.67% 86.10% 102.33% 112.93% 100.00%
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69%
  QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% -
  Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69%
  QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% -
  Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
NOSH 853,333 895,360 841,724 838,333 811,538 760,740 691,578 15.00%
  QoQ % -4.69% 6.37% 0.40% 3.30% 6.68% 10.00% -
  Horiz. % 123.39% 129.47% 121.71% 121.22% 117.35% 110.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.25 % -11.72 % -2.61 % 0.80 % 4.50 % -2.43 % -1.76 % -
  QoQ % 102.13% -349.04% -426.25% -82.22% 285.19% -38.07% -
  Horiz. % -14.20% 665.91% 148.30% -45.45% -255.68% 138.07% 100.00%
ROE 0.29 % -12.22 % -2.58 % 1.10 % 8.65 % -5.78 % -3.84 % -
  QoQ % 102.37% -373.64% -334.55% -87.28% 249.65% -50.52% -
  Horiz. % -7.55% 318.23% 67.19% -28.65% -225.26% 150.52% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.64 10.69 11.12 15.86 20.23 22.21 21.77 -34.05%
  QoQ % 8.89% -3.87% -29.89% -21.60% -8.91% 2.02% -
  Horiz. % 53.47% 49.10% 51.08% 72.85% 92.93% 102.02% 100.00%
EPS 0.03 -1.25 -0.29 0.12 0.91 -0.54 -0.38 -
  QoQ % 102.40% -331.03% -341.67% -86.81% 268.52% -42.11% -
  Horiz. % -7.89% 328.95% 76.32% -31.58% -239.47% 142.11% 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 0.1024 0.1023 0.1122 0.1150 0.1052 0.0935 0.0989 2.34%
  QoQ % 0.10% -8.82% -2.43% 9.32% 12.51% -5.46% -
  Horiz. % 103.54% 103.44% 113.45% 116.28% 106.37% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.84 13.34 13.04 18.53 22.88 23.54 20.98 -24.16%
  QoQ % 3.75% 2.30% -29.63% -19.01% -2.80% 12.20% -
  Horiz. % 65.97% 63.58% 62.15% 88.32% 109.06% 112.20% 100.00%
EPS 0.04 -1.56 -0.34 0.15 1.03 -0.57 -0.37 -
  QoQ % 102.56% -358.82% -326.67% -85.44% 280.70% -54.05% -
  Horiz. % -10.81% 421.62% 91.89% -40.54% -278.38% 154.05% 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 0.1218 0.1276 0.1316 0.1343 0.1190 0.0991 0.0953 17.72%
  QoQ % -4.55% -3.04% -2.01% 12.86% 20.08% 3.99% -
  Horiz. % 127.81% 133.89% 138.09% 140.92% 124.87% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 -
P/RPS 0.47 0.70 0.67 0.63 0.40 0.38 0.44 4.48%
  QoQ % -32.86% 4.48% 6.35% 57.50% 5.26% -13.64% -
  Horiz. % 106.82% 159.09% 152.27% 143.18% 90.91% 86.36% 100.00%
P/EPS 183.33 -6.00 -25.86 78.86 8.79 -15.74 -25.00 -
  QoQ % 3,155.50% 76.80% -132.79% 797.16% 155.84% 37.04% -
  Horiz. % -733.32% 24.00% 103.44% -315.44% -35.16% 62.96% 100.00%
EY 0.55 -16.67 -3.87 1.27 11.38 -6.35 -4.00 -
  QoQ % 103.30% -330.75% -404.72% -88.84% 279.21% -58.75% -
  Horiz. % -13.75% 416.75% 96.75% -31.75% -284.50% 158.75% 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 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.79%
  QoQ % -26.03% 8.96% -22.99% 14.47% -16.48% -5.21% -
  Horiz. % 56.25% 76.04% 69.79% 90.62% 79.17% 94.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 -
P/RPS 0.52 0.65 0.72 0.50 0.52 0.36 0.39 21.08%
  QoQ % -20.00% -9.72% 44.00% -3.85% 44.44% -7.69% -
  Horiz. % 133.33% 166.67% 184.62% 128.21% 133.33% 92.31% 100.00%
P/EPS 200.00 -5.60 -27.59 63.09 11.54 -14.81 -22.37 -
  QoQ % 3,671.43% 79.70% -143.73% 446.71% 177.92% 33.80% -
  Horiz. % -894.05% 25.03% 123.33% -282.03% -51.59% 66.20% 100.00%
EY 0.50 -17.86 -3.63 1.58 8.67 -6.75 -4.47 -
  QoQ % 102.80% -392.01% -329.75% -81.78% 228.44% -51.01% -
  Horiz. % -11.19% 399.55% 81.21% -35.35% -193.96% 151.01% 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 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16%
  QoQ % -13.24% -4.23% 1.43% -30.00% 16.28% 0.00% -
  Horiz. % 68.60% 79.07% 82.56% 81.40% 116.28% 100.00% 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