Highlights

[MMAG] QoQ TTM Result on 2016-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     0.43%    YoY -     25.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 250,523 258,739 260,722 246,244 232,214 292,531 323,593 -15.67%
  QoQ % -3.18% -0.76% 5.88% 6.04% -20.62% -9.60% -
  Horiz. % 77.42% 79.96% 80.57% 76.10% 71.76% 90.40% 100.00%
PBT -21,589 -16,202 -17,389 -18,570 -18,683 -23,059 -18,588 10.48%
  QoQ % -33.25% 6.83% 6.36% 0.60% 18.98% -24.05% -
  Horiz. % 116.14% 87.16% 93.55% 99.90% 100.51% 124.05% 100.00%
Tax 40 -300 -300 -300 -300 377 406 -78.64%
  QoQ % 113.33% 0.00% 0.00% 0.00% -179.58% -7.14% -
  Horiz. % 9.85% -73.89% -73.89% -73.89% -73.89% 92.86% 100.00%
NP -21,549 -16,502 -17,689 -18,870 -18,983 -22,682 -18,182 11.98%
  QoQ % -30.58% 6.71% 6.26% 0.60% 16.31% -24.75% -
  Horiz. % 118.52% 90.76% 97.29% 103.78% 104.41% 124.75% 100.00%
NP to SH -21,430 -16,264 -17,494 -18,642 -18,723 -22,671 -18,129 11.79%
  QoQ % -31.76% 7.03% 6.16% 0.43% 17.41% -25.05% -
  Horiz. % 118.21% 89.71% 96.50% 102.83% 103.28% 125.05% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 272,072 275,241 278,411 265,114 251,197 315,213 341,775 -14.09%
  QoQ % -1.15% -1.14% 5.02% 5.54% -20.31% -7.77% -
  Horiz. % 79.61% 80.53% 81.46% 77.57% 73.50% 92.23% 100.00%
Net Worth 46,640 58,658 63,045 64,319 68,355 75,243 78,805 -29.49%
  QoQ % -20.49% -6.96% -1.98% -5.90% -9.15% -4.52% -
  Horiz. % 59.18% 74.43% 80.00% 81.62% 86.74% 95.48% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 46,640 58,658 63,045 64,319 68,355 75,243 78,805 -29.49%
  QoQ % -20.49% -6.96% -1.98% -5.90% -9.15% -4.52% -
  Horiz. % 59.18% 74.43% 80.00% 81.62% 86.74% 95.48% 100.00%
NOSH 953,799 953,799 968,437 940,344 958,701 952,444 943,777 0.71%
  QoQ % 0.00% -1.51% 2.99% -1.91% 0.66% 0.92% -
  Horiz. % 101.06% 101.06% 102.61% 99.64% 101.58% 100.92% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -8.60 % -6.38 % -6.78 % -7.66 % -8.17 % -7.75 % -5.62 % 32.76%
  QoQ % -34.80% 5.90% 11.49% 6.24% -5.42% -37.90% -
  Horiz. % 153.02% 113.52% 120.64% 136.30% 145.37% 137.90% 100.00%
ROE -45.95 % -27.73 % -27.75 % -28.98 % -27.39 % -30.13 % -23.00 % 58.56%
  QoQ % -65.71% 0.07% 4.24% -5.81% 9.09% -31.00% -
  Horiz. % 199.78% 120.57% 120.65% 126.00% 119.09% 131.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.27 27.13 26.92 26.19 24.22 30.71 34.29 -16.26%
  QoQ % -3.17% 0.78% 2.79% 8.13% -21.13% -10.44% -
  Horiz. % 76.61% 79.12% 78.51% 76.38% 70.63% 89.56% 100.00%
EPS -2.25 -1.71 -1.81 -1.98 -1.95 -2.38 -1.92 11.14%
  QoQ % -31.58% 5.52% 8.59% -1.54% 18.07% -23.96% -
  Horiz. % 117.19% 89.06% 94.27% 103.12% 101.56% 123.96% 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 0.0489 0.0615 0.0651 0.0684 0.0713 0.0790 0.0835 -29.98%
  QoQ % -20.49% -5.53% -4.82% -4.07% -9.75% -5.39% -
  Horiz. % 58.56% 73.65% 77.96% 81.92% 85.39% 94.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 22.50 23.24 23.41 22.11 20.85 26.27 29.06 -15.67%
  QoQ % -3.18% -0.73% 5.88% 6.04% -20.63% -9.60% -
  Horiz. % 77.43% 79.97% 80.56% 76.08% 71.75% 90.40% 100.00%
EPS -1.92 -1.46 -1.57 -1.67 -1.68 -2.04 -1.63 11.52%
  QoQ % -31.51% 7.01% 5.99% 0.60% 17.65% -25.15% -
  Horiz. % 117.79% 89.57% 96.32% 102.45% 103.07% 125.15% 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 0.0419 0.0527 0.0566 0.0578 0.0614 0.0676 0.0708 -29.49%
  QoQ % -20.49% -6.89% -2.08% -5.86% -9.17% -4.52% -
  Horiz. % 59.18% 74.44% 79.94% 81.64% 86.72% 95.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0500 0.0500 0.0550 0.0600 0.0600 0.0600 0.0600 -
P/RPS 0.19 0.18 0.20 0.23 0.25 0.20 0.17 7.69%
  QoQ % 5.56% -10.00% -13.04% -8.00% 25.00% 17.65% -
  Horiz. % 111.76% 105.88% 117.65% 135.29% 147.06% 117.65% 100.00%
P/EPS -2.23 -2.93 -3.04 -3.03 -3.07 -2.52 -3.12 -20.04%
  QoQ % 23.89% 3.62% -0.33% 1.30% -21.83% 19.23% -
  Horiz. % 71.47% 93.91% 97.44% 97.12% 98.40% 80.77% 100.00%
EY -44.94 -34.10 -32.84 -33.04 -32.55 -39.67 -32.01 25.36%
  QoQ % -31.79% -3.84% 0.61% -1.51% 17.95% -23.93% -
  Horiz. % 140.39% 106.53% 102.59% 103.22% 101.69% 123.93% 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 1.02 0.81 0.84 0.88 0.84 0.76 0.72 26.11%
  QoQ % 25.93% -3.57% -4.55% 4.76% 10.53% 5.56% -
  Horiz. % 141.67% 112.50% 116.67% 122.22% 116.67% 105.56% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.0500 0.0600 0.0500 0.0550 0.0650 0.0600 0.0700 -
P/RPS 0.19 0.22 0.19 0.21 0.27 0.20 0.20 -3.36%
  QoQ % -13.64% 15.79% -9.52% -22.22% 35.00% 0.00% -
  Horiz. % 95.00% 110.00% 95.00% 105.00% 135.00% 100.00% 100.00%
P/EPS -2.23 -3.52 -2.77 -2.77 -3.33 -2.52 -3.64 -27.85%
  QoQ % 36.65% -27.08% 0.00% 16.82% -32.14% 30.77% -
  Horiz. % 61.26% 96.70% 76.10% 76.10% 91.48% 69.23% 100.00%
EY -44.94 -28.42 -36.13 -36.04 -30.05 -39.67 -27.44 38.90%
  QoQ % -58.13% 21.34% -0.25% -19.93% 24.25% -44.57% -
  Horiz. % 163.78% 103.57% 131.67% 131.34% 109.51% 144.57% 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 1.02 0.98 0.77 0.80 0.91 0.76 0.84 13.81%
  QoQ % 4.08% 27.27% -3.75% -12.09% 19.74% -9.52% -
  Horiz. % 121.43% 116.67% 91.67% 95.24% 108.33% 90.48% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

229  635  597  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 HPPHB 0.90+0.19 
 DNEX 0.26+0.035 
 AT 0.18+0.005 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS