Highlights

[MMAG] QoQ Quarter Result on 2017-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -310.60%    YoY -     -69.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 30,440 39,081 47,732 49,902 66,255 71,328 63,038 -38.37%
  QoQ % -22.11% -18.12% -4.35% -24.68% -7.11% 13.15% -
  Horiz. % 48.29% 62.00% 75.72% 79.16% 105.10% 113.15% 100.00%
PBT -4,384 -1,962 -1,358 -12,701 -3,060 -3,100 -2,728 37.08%
  QoQ % -123.45% -44.48% 89.31% -315.07% 1.29% -13.64% -
  Horiz. % 160.70% 71.92% 49.78% 465.58% 112.17% 113.64% 100.00%
Tax -21 -27 -21 40 0 0 0 -
  QoQ % 22.22% -28.57% -152.50% 0.00% 0.00% 0.00% -
  Horiz. % -52.50% -67.50% -52.50% 100.00% - - -
NP -4,405 -1,989 -1,379 -12,661 -3,060 -3,100 -2,728 37.52%
  QoQ % -121.47% -44.23% 89.11% -313.76% 1.29% -13.64% -
  Horiz. % 161.47% 72.91% 50.55% 464.11% 112.17% 113.64% 100.00%
NP to SH -4,405 -2,012 -1,658 -12,548 -3,056 -3,099 -2,727 37.55%
  QoQ % -118.94% -21.35% 86.79% -310.60% 1.39% -13.64% -
  Horiz. % 161.53% 73.78% 60.80% 460.14% 112.06% 113.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 34,845 41,070 49,111 62,563 69,315 74,428 65,766 -34.45%
  QoQ % -15.16% -16.37% -21.50% -9.74% -6.87% 13.17% -
  Horiz. % 52.98% 62.45% 74.68% 95.13% 105.40% 113.17% 100.00%
Net Worth 48,204 18,081 64,954 46,640 58,658 63,045 64,319 -17.45%
  QoQ % 166.60% -72.16% 39.27% -20.49% -6.96% -1.98% -
  Horiz. % 74.95% 28.11% 100.99% 72.51% 91.20% 98.02% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 48,204 18,081 64,954 46,640 58,658 63,045 64,319 -17.45%
  QoQ % 166.60% -72.16% 39.27% -20.49% -6.96% -1.98% -
  Horiz. % 74.95% 28.11% 100.99% 72.51% 91.20% 98.02% 100.00%
NOSH 359,467 268,266 975,294 953,799 953,799 968,437 940,344 -47.24%
  QoQ % 34.00% -72.49% 2.25% 0.00% -1.51% 2.99% -
  Horiz. % 38.23% 28.53% 103.72% 101.43% 101.43% 102.99% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -14.47 % -5.09 % -2.89 % -25.37 % -4.62 % -4.35 % -4.33 % 123.03%
  QoQ % -184.28% -76.12% 88.61% -449.13% -6.21% -0.46% -
  Horiz. % 334.18% 117.55% 66.74% 585.91% 106.70% 100.46% 100.00%
ROE -9.14 % -11.13 % -2.55 % -26.90 % -5.21 % -4.92 % -4.24 % 66.64%
  QoQ % 17.88% -336.47% 90.52% -416.31% -5.89% -16.04% -
  Horiz. % 215.57% 262.50% 60.14% 634.43% 122.88% 116.04% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.47 14.57 4.89 5.23 6.95 7.37 6.70 16.87%
  QoQ % -41.87% 197.96% -6.50% -24.75% -5.70% 10.00% -
  Horiz. % 126.42% 217.46% 72.99% 78.06% 103.73% 110.00% 100.00%
EPS -1.23 -0.75 -0.17 -1.28 -0.32 -0.32 -0.29 161.33%
  QoQ % -64.00% -341.18% 86.72% -300.00% 0.00% -10.34% -
  Horiz. % 424.14% 258.62% 58.62% 441.38% 110.34% 110.34% 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 0.1341 0.0674 0.0666 0.0489 0.0615 0.0651 0.0684 56.45%
  QoQ % 98.96% 1.20% 36.20% -20.49% -5.53% -4.82% -
  Horiz. % 196.05% 98.54% 97.37% 71.49% 89.91% 95.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.24 5.45 6.65 6.95 9.23 9.94 8.78 -38.37%
  QoQ % -22.20% -18.05% -4.32% -24.70% -7.14% 13.21% -
  Horiz. % 48.29% 62.07% 75.74% 79.16% 105.13% 113.21% 100.00%
EPS -0.61 -0.28 -0.23 -1.75 -0.43 -0.43 -0.38 36.98%
  QoQ % -117.86% -21.74% 86.86% -306.98% 0.00% -13.16% -
  Horiz. % 160.53% 73.68% 60.53% 460.53% 113.16% 113.16% 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 0.0672 0.0252 0.0905 0.0650 0.0817 0.0879 0.0896 -17.41%
  QoQ % 166.67% -72.15% 39.23% -20.44% -7.05% -1.90% -
  Horiz. % 75.00% 28.12% 101.00% 72.54% 91.18% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.2000 0.2350 0.0550 0.0500 0.0500 0.0550 0.0600 -
P/RPS 2.36 1.61 1.12 0.96 0.72 0.75 0.90 89.82%
  QoQ % 46.58% 43.75% 16.67% 33.33% -4.00% -16.67% -
  Horiz. % 262.22% 178.89% 124.44% 106.67% 80.00% 83.33% 100.00%
P/EPS -16.32 -31.33 -32.35 -3.80 -15.61 -17.19 -20.69 -14.59%
  QoQ % 47.91% 3.15% -751.32% 75.66% 9.19% 16.92% -
  Horiz. % 78.88% 151.43% 156.36% 18.37% 75.45% 83.08% 100.00%
EY -6.13 -3.19 -3.09 -26.31 -6.41 -5.82 -4.83 17.17%
  QoQ % -92.16% -3.24% 88.26% -310.45% -10.14% -20.50% -
  Horiz. % 126.92% 66.05% 63.98% 544.72% 132.71% 120.50% 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 1.49 3.49 0.83 1.02 0.81 0.84 0.88 41.92%
  QoQ % -57.31% 320.48% -18.63% 25.93% -3.57% -4.55% -
  Horiz. % 169.32% 396.59% 94.32% 115.91% 92.05% 95.45% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 -
Price 0.1750 0.2050 0.1800 0.0500 0.0600 0.0500 0.0550 -
P/RPS 2.07 1.41 3.68 0.96 0.86 0.68 0.82 85.09%
  QoQ % 46.81% -61.68% 283.33% 11.63% 26.47% -17.07% -
  Horiz. % 252.44% 171.95% 448.78% 117.07% 104.88% 82.93% 100.00%
P/EPS -14.28 -27.33 -105.88 -3.80 -18.73 -15.63 -18.97 -17.21%
  QoQ % 47.75% 74.19% -2,686.32% 79.71% -19.83% 17.61% -
  Horiz. % 75.28% 144.07% 558.14% 20.03% 98.73% 82.39% 100.00%
EY -7.00 -3.66 -0.94 -26.31 -5.34 -6.40 -5.27 20.77%
  QoQ % -91.26% -289.36% 96.43% -392.70% 16.56% -21.44% -
  Horiz. % 132.83% 69.45% 17.84% 499.24% 101.33% 121.44% 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 1.30 3.04 2.70 1.02 0.98 0.77 0.80 38.10%
  QoQ % -57.24% 12.59% 164.71% 4.08% 27.27% -3.75% -
  Horiz. % 162.50% 380.00% 337.50% 127.50% 122.50% 96.25% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers