Highlights

[MMAG] QoQ Quarter Result on 2016-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -72.24%    YoY -     34.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 66,255 71,328 63,038 58,118 68,238 56,850 49,008 22.15%
  QoQ % -7.11% 13.15% 8.47% -14.83% 20.03% 16.00% -
  Horiz. % 135.19% 145.54% 128.63% 118.59% 139.24% 116.00% 100.00%
PBT -3,060 -3,100 -2,728 -7,314 -4,247 -4,281 -2,841 5.05%
  QoQ % 1.29% -13.64% 62.70% -72.22% 0.79% -50.69% -
  Horiz. % 107.71% 109.12% 96.02% 257.44% 149.49% 150.69% 100.00%
Tax 0 0 0 -300 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -3,060 -3,100 -2,728 -7,614 -4,247 -4,281 -2,841 5.05%
  QoQ % 1.29% -13.64% 64.17% -79.28% 0.79% -50.69% -
  Horiz. % 107.71% 109.12% 96.02% 268.00% 149.49% 150.69% 100.00%
NP to SH -3,056 -3,099 -2,727 -7,382 -4,286 -4,247 -2,808 5.78%
  QoQ % 1.39% -13.64% 63.06% -72.24% -0.92% -51.25% -
  Horiz. % 108.83% 110.36% 97.12% 262.89% 152.64% 151.25% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 69,315 74,428 65,766 65,732 72,485 61,131 51,849 21.25%
  QoQ % -6.87% 13.17% 0.05% -9.32% 18.57% 17.90% -
  Horiz. % 133.69% 143.55% 126.84% 126.78% 139.80% 117.90% 100.00%
Net Worth 58,658 63,045 64,319 68,355 75,243 78,805 85,208 -21.95%
  QoQ % -6.96% -1.98% -5.90% -9.15% -4.52% -7.51% -
  Horiz. % 68.84% 73.99% 75.49% 80.22% 88.30% 92.49% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 58,658 63,045 64,319 68,355 75,243 78,805 85,208 -21.95%
  QoQ % -6.96% -1.98% -5.90% -9.15% -4.52% -7.51% -
  Horiz. % 68.84% 73.99% 75.49% 80.22% 88.30% 92.49% 100.00%
NOSH 953,799 968,437 940,344 958,701 952,444 943,777 968,275 -0.99%
  QoQ % -1.51% 2.99% -1.91% 0.66% 0.92% -2.53% -
  Horiz. % 98.50% 100.02% 97.12% 99.01% 98.36% 97.47% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.62 % -4.35 % -4.33 % -13.10 % -6.22 % -7.53 % -5.80 % -14.01%
  QoQ % -6.21% -0.46% 66.95% -110.61% 17.40% -29.83% -
  Horiz. % 79.66% 75.00% 74.66% 225.86% 107.24% 129.83% 100.00%
ROE -5.21 % -4.92 % -4.24 % -10.80 % -5.70 % -5.39 % -3.30 % 35.40%
  QoQ % -5.89% -16.04% 60.74% -89.47% -5.75% -63.33% -
  Horiz. % 157.88% 149.09% 128.48% 327.27% 172.73% 163.33% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.95 7.37 6.70 6.06 7.16 6.02 5.06 23.44%
  QoQ % -5.70% 10.00% 10.56% -15.36% 18.94% 18.97% -
  Horiz. % 137.35% 145.65% 132.41% 119.76% 141.50% 118.97% 100.00%
EPS -0.32 -0.32 -0.29 -0.77 -0.45 -0.45 -0.29 6.75%
  QoQ % 0.00% -10.34% 62.34% -71.11% 0.00% -55.17% -
  Horiz. % 110.34% 110.34% 100.00% 265.52% 155.17% 155.17% 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 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 0.0880 -21.16%
  QoQ % -5.53% -4.82% -4.07% -9.75% -5.39% -5.11% -
  Horiz. % 69.89% 73.98% 77.73% 81.02% 89.77% 94.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.23 9.94 8.78 8.10 9.51 7.92 6.83 22.12%
  QoQ % -7.14% 13.21% 8.40% -14.83% 20.08% 15.96% -
  Horiz. % 135.14% 145.53% 128.55% 118.59% 139.24% 115.96% 100.00%
EPS -0.43 -0.43 -0.38 -1.03 -0.60 -0.59 -0.39 6.69%
  QoQ % 0.00% -13.16% 63.11% -71.67% -1.69% -51.28% -
  Horiz. % 110.26% 110.26% 97.44% 264.10% 153.85% 151.28% 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 0.0817 0.0879 0.0896 0.0953 0.1048 0.1098 0.1187 -21.96%
  QoQ % -7.05% -1.90% -5.98% -9.06% -4.55% -7.50% -
  Horiz. % 68.83% 74.05% 75.48% 80.29% 88.29% 92.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 0.0700 -
P/RPS 0.72 0.75 0.90 0.99 0.84 1.00 1.38 -35.06%
  QoQ % -4.00% -16.67% -9.09% 17.86% -16.00% -27.54% -
  Horiz. % 52.17% 54.35% 65.22% 71.74% 60.87% 72.46% 100.00%
P/EPS -15.61 -17.19 -20.69 -7.79 -13.33 -13.33 -24.14 -25.12%
  QoQ % 9.19% 16.92% -165.60% 41.56% 0.00% 44.78% -
  Horiz. % 64.66% 71.21% 85.71% 32.27% 55.22% 55.22% 100.00%
EY -6.41 -5.82 -4.83 -12.83 -7.50 -7.50 -4.14 33.66%
  QoQ % -10.14% -20.50% 62.35% -71.07% 0.00% -81.16% -
  Horiz. % 154.83% 140.58% 116.67% 309.90% 181.16% 181.16% 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 0.81 0.84 0.88 0.84 0.76 0.72 0.80 0.83%
  QoQ % -3.57% -4.55% 4.76% 10.53% 5.56% -10.00% -
  Horiz. % 101.25% 105.00% 110.00% 105.00% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 0.0650 -
P/RPS 0.86 0.68 0.82 1.07 0.84 1.16 1.28 -23.20%
  QoQ % 26.47% -17.07% -23.36% 27.38% -27.59% -9.38% -
  Horiz. % 67.19% 53.12% 64.06% 83.59% 65.62% 90.62% 100.00%
P/EPS -18.73 -15.63 -18.97 -8.44 -13.33 -15.56 -22.41 -11.22%
  QoQ % -19.83% 17.61% -124.76% 36.68% 14.33% 30.57% -
  Horiz. % 83.58% 69.75% 84.65% 37.66% 59.48% 69.43% 100.00%
EY -5.34 -6.40 -5.27 -11.85 -7.50 -6.43 -4.46 12.69%
  QoQ % 16.56% -21.44% 55.53% -58.00% -16.64% -44.17% -
  Horiz. % 119.73% 143.50% 118.16% 265.70% 168.16% 144.17% 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 0.98 0.77 0.80 0.91 0.76 0.84 0.74 20.49%
  QoQ % 27.27% -3.75% -12.09% 19.74% -9.52% 13.51% -
  Horiz. % 132.43% 104.05% 108.11% 122.97% 102.70% 113.51% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers