Highlights

[MMAG] QoQ TTM Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -99.05%    YoY -     -84.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 616,701 620,067 599,534 574,320 553,585 454,695 324,019 53.64%
  QoQ % -0.54% 3.42% 4.39% 3.75% 21.75% 40.33% -
  Horiz. % 190.33% 191.37% 185.03% 177.25% 170.85% 140.33% 100.00%
PBT 3,074 627 -2,709 929 6,880 5,699 1,103 98.16%
  QoQ % 390.27% 123.15% -391.60% -86.50% 20.72% 416.68% -
  Horiz. % 278.69% 56.84% -245.60% 84.22% 623.75% 516.68% 100.00%
Tax -1,389 -162 -499 -1,081 -1,163 -1,117 -780 46.97%
  QoQ % -757.41% 67.54% 53.84% 7.05% -4.12% -43.21% -
  Horiz. % 178.08% 20.77% 63.97% 138.59% 149.10% 143.21% 100.00%
NP 1,685 465 -3,208 -152 5,717 4,582 323 201.09%
  QoQ % 262.37% 114.50% -2,010.53% -102.66% 24.77% 1,318.58% -
  Horiz. % 521.67% 143.96% -993.19% -47.06% 1,769.97% 1,418.58% 100.00%
NP to SH 1,712 595 -3,067 56 5,901 4,663 391 167.88%
  QoQ % 187.73% 119.40% -5,576.79% -99.05% 26.55% 1,092.58% -
  Horiz. % 437.85% 152.17% -784.40% 14.32% 1,509.21% 1,192.58% 100.00%
Tax Rate 45.19 % 25.84 % - % 116.36 % 16.90 % 19.60 % 70.72 % -25.83%
  QoQ % 74.88% 0.00% 0.00% 588.52% -13.78% -72.29% -
  Horiz. % 63.90% 36.54% 0.00% 164.54% 23.90% 27.71% 100.00%
Total Cost 615,016 619,602 602,742 574,472 547,868 450,113 323,696 53.46%
  QoQ % -0.74% 2.80% 4.92% 4.86% 21.72% 39.05% -
  Horiz. % 190.00% 191.41% 186.21% 177.47% 169.25% 139.05% 100.00%
Net Worth 96,408 85,373 71,129 68,397 70,290 57,648 50,727 53.49%
  QoQ % 12.92% 20.03% 3.99% -2.69% 21.93% 13.64% -
  Horiz. % 190.05% 168.30% 140.22% 134.83% 138.56% 113.64% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,408 85,373 71,129 68,397 70,290 57,648 50,727 53.49%
  QoQ % 12.92% 20.03% 3.99% -2.69% 21.93% 13.64% -
  Horiz. % 190.05% 168.30% 140.22% 134.83% 138.56% 113.64% 100.00%
NOSH 838,333 811,538 760,740 691,578 710,000 581,718 547,222 32.93%
  QoQ % 3.30% 6.68% 10.00% -2.59% 22.05% 6.30% -
  Horiz. % 153.20% 148.30% 139.02% 126.38% 129.75% 106.30% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.27 % 0.07 % -0.54 % -0.03 % 1.03 % 1.01 % 0.10 % 94.02%
  QoQ % 285.71% 112.96% -1,700.00% -102.91% 1.98% 910.00% -
  Horiz. % 270.00% 70.00% -540.00% -30.00% 1,030.00% 1,010.00% 100.00%
ROE 1.78 % 0.70 % -4.31 % 0.08 % 8.40 % 8.09 % 0.77 % 74.92%
  QoQ % 154.29% 116.24% -5,487.50% -99.05% 3.83% 950.65% -
  Horiz. % 231.17% 90.91% -559.74% 10.39% 1,090.91% 1,050.65% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 73.56 76.41 78.81 83.04 77.97 78.16 59.21 15.58%
  QoQ % -3.73% -3.05% -5.09% 6.50% -0.24% 32.00% -
  Horiz. % 124.24% 129.05% 133.10% 140.25% 131.68% 132.00% 100.00%
EPS 0.20 0.07 -0.40 0.01 0.83 0.80 0.07 101.48%
  QoQ % 185.71% 117.50% -4,100.00% -98.80% 3.75% 1,042.86% -
  Horiz. % 285.71% 100.00% -571.43% 14.29% 1,185.71% 1,142.86% 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 0.1150 0.1052 0.0935 0.0989 0.0990 0.0991 0.0927 15.47%
  QoQ % 9.32% 12.51% -5.46% -0.10% -0.10% 6.90% -
  Horiz. % 124.06% 113.48% 100.86% 106.69% 106.80% 106.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 85.89 86.36 83.50 79.99 77.10 63.33 45.13 53.63%
  QoQ % -0.54% 3.43% 4.39% 3.75% 21.74% 40.33% -
  Horiz. % 190.32% 191.36% 185.02% 177.24% 170.84% 140.33% 100.00%
EPS 0.24 0.08 -0.43 0.01 0.82 0.65 0.05 184.82%
  QoQ % 200.00% 118.60% -4,400.00% -98.78% 26.15% 1,200.00% -
  Horiz. % 480.00% 160.00% -860.00% 20.00% 1,640.00% 1,300.00% 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 0.1343 0.1189 0.0991 0.0953 0.0979 0.0803 0.0706 53.59%
  QoQ % 12.95% 19.98% 3.99% -2.66% 21.92% 13.74% -
  Horiz. % 190.23% 168.41% 140.37% 134.99% 138.67% 113.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.1000 0.0800 0.0850 0.0950 0.0950 0.0900 0.0900 -
P/RPS 0.14 0.10 0.11 0.11 0.12 0.12 0.15 -4.50%
  QoQ % 40.00% -9.09% 0.00% -8.33% 0.00% -20.00% -
  Horiz. % 93.33% 66.67% 73.33% 73.33% 80.00% 80.00% 100.00%
P/EPS 48.97 109.11 -21.08 1,173.21 11.43 11.23 125.96 -46.76%
  QoQ % -55.12% 617.60% -101.80% 10,164.30% 1.78% -91.08% -
  Horiz. % 38.88% 86.62% -16.74% 931.41% 9.07% 8.92% 100.00%
EY 2.04 0.92 -4.74 0.09 8.75 8.91 0.79 88.33%
  QoQ % 121.74% 119.41% -5,366.67% -98.97% -1.80% 1,027.85% -
  Horiz. % 258.23% 116.46% -600.00% 11.39% 1,107.59% 1,127.85% 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 0.87 0.76 0.91 0.96 0.96 0.91 0.97 -7.00%
  QoQ % 14.47% -16.48% -5.21% 0.00% 5.49% -6.19% -
  Horiz. % 89.69% 78.35% 93.81% 98.97% 98.97% 93.81% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 30/05/13 25/02/13 22/11/12 -
Price 0.0800 0.1050 0.0800 0.0850 0.1300 0.1000 0.0900 -
P/RPS 0.11 0.14 0.10 0.10 0.17 0.13 0.15 -18.69%
  QoQ % -21.43% 40.00% 0.00% -41.18% 30.77% -13.33% -
  Horiz. % 73.33% 93.33% 66.67% 66.67% 113.33% 86.67% 100.00%
P/EPS 39.17 143.21 -19.84 1,049.72 15.64 12.48 125.96 -54.13%
  QoQ % -72.65% 821.82% -101.89% 6,611.76% 25.32% -90.09% -
  Horiz. % 31.10% 113.69% -15.75% 833.38% 12.42% 9.91% 100.00%
EY 2.55 0.70 -5.04 0.10 6.39 8.02 0.79 118.57%
  QoQ % 264.29% 113.89% -5,140.00% -98.44% -20.32% 915.19% -
  Horiz. % 322.78% 88.61% -637.97% 12.66% 808.86% 1,015.19% 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 0.70 1.00 0.86 0.86 1.31 1.01 0.97 -19.56%
  QoQ % -30.00% 16.28% 0.00% -34.35% 29.70% 4.12% -
  Horiz. % 72.16% 103.09% 88.66% 88.66% 135.05% 104.12% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers