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 - 718,012
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.89 36.04 36.31 34.30 32.34 40.74 45.07 -15.68%
  QoQ % -3.19% -0.74% 5.86% 6.06% -20.62% -9.61% -
  Horiz. % 77.41% 79.96% 80.56% 76.10% 71.76% 90.39% 100.00%
EPS -2.98 -2.27 -2.44 -2.60 -2.61 -3.16 -2.52 11.81%
  QoQ % -31.28% 6.97% 6.15% 0.38% 17.41% -25.40% -
  Horiz. % 118.25% 90.08% 96.83% 103.17% 103.57% 125.40% 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 0.0650 0.0817 0.0878 0.0896 0.0952 0.1048 0.1098 -29.47%
  QoQ % -20.44% -6.95% -2.01% -5.88% -9.16% -4.55% -
  Horiz. % 59.20% 74.41% 79.96% 81.60% 86.70% 95.45% 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.
 


 

234  282  527  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers