Highlights

[MMAG] QoQ TTM Result on 2017-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     5.50%    YoY -     -8.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 141,218 164,693 200,508 232,755 250,523 258,739 260,722 -33.58%
  QoQ % -14.25% -17.86% -13.85% -7.09% -3.18% -0.76% -
  Horiz. % 54.16% 63.17% 76.90% 89.27% 96.09% 99.24% 100.00%
PBT -17,716 -20,196 -18,872 -20,010 -21,589 -16,202 -17,389 1.25%
  QoQ % 12.28% -7.02% 5.69% 7.31% -33.25% 6.83% -
  Horiz. % 101.88% 116.14% 108.53% 115.07% 124.15% 93.17% 100.00%
Tax -6 -41 -20 7 40 -300 -300 -92.65%
  QoQ % 85.37% -105.00% -385.71% -82.50% 113.33% 0.00% -
  Horiz. % 2.00% 13.67% 6.67% -2.33% -13.33% 100.00% 100.00%
NP -17,722 -20,237 -18,892 -20,003 -21,549 -16,502 -17,689 0.12%
  QoQ % 12.43% -7.12% 5.55% 7.17% -30.58% 6.71% -
  Horiz. % 100.19% 114.40% 106.80% 113.08% 121.82% 93.29% 100.00%
NP to SH -18,040 -20,514 -19,165 -20,252 -21,430 -16,264 -17,494 2.07%
  QoQ % 12.06% -7.04% 5.37% 5.50% -31.76% 7.03% -
  Horiz. % 103.12% 117.26% 109.55% 115.77% 122.50% 92.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 158,940 184,930 219,400 252,758 272,072 275,241 278,411 -31.21%
  QoQ % -14.05% -15.71% -13.20% -7.10% -1.15% -1.14% -
  Horiz. % 57.09% 66.42% 78.80% 90.79% 97.72% 98.86% 100.00%
Net Worth 109,593 48,204 18,081 64,954 46,640 58,658 63,045 44.62%
  QoQ % 127.35% 166.60% -72.16% 39.27% -20.49% -6.96% -
  Horiz. % 173.83% 76.46% 28.68% 103.03% 73.98% 93.04% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 109,593 48,204 18,081 64,954 46,640 58,658 63,045 44.62%
  QoQ % 127.35% 166.60% -72.16% 39.27% -20.49% -6.96% -
  Horiz. % 173.83% 76.46% 28.68% 103.03% 73.98% 93.04% 100.00%
NOSH 455,502 359,467 268,266 975,294 953,799 953,799 968,437 -39.55%
  QoQ % 26.72% 34.00% -72.49% 2.25% 0.00% -1.51% -
  Horiz. % 47.03% 37.12% 27.70% 100.71% 98.49% 98.49% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -12.55 % -12.29 % -9.42 % -8.59 % -8.60 % -6.38 % -6.78 % 50.81%
  QoQ % -2.12% -30.47% -9.66% 0.12% -34.80% 5.90% -
  Horiz. % 185.10% 181.27% 138.94% 126.70% 126.84% 94.10% 100.00%
ROE -16.46 % -42.56 % -105.99 % -31.18 % -45.95 % -27.73 % -27.75 % -29.43%
  QoQ % 61.33% 59.85% -239.93% 32.14% -65.71% 0.07% -
  Horiz. % 59.32% 153.37% 381.95% 112.36% 165.59% 99.93% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.00 45.82 74.74 23.87 26.27 27.13 26.92 9.87%
  QoQ % -32.34% -38.69% 213.11% -9.14% -3.17% 0.78% -
  Horiz. % 115.16% 170.21% 277.64% 88.67% 97.59% 100.78% 100.00%
EPS -3.96 -5.71 -7.14 -2.08 -2.25 -1.71 -1.81 68.61%
  QoQ % 30.65% 20.03% -243.27% 7.56% -31.58% 5.52% -
  Horiz. % 218.78% 315.47% 394.48% 114.92% 124.31% 94.48% 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 0.2406 0.1341 0.0674 0.0666 0.0489 0.0615 0.0651 139.23%
  QoQ % 79.42% 98.96% 1.20% 36.20% -20.49% -5.53% -
  Horiz. % 369.59% 205.99% 103.53% 102.30% 75.12% 94.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.67 22.94 27.93 32.42 34.89 36.04 36.31 -33.57%
  QoQ % -14.25% -17.87% -13.85% -7.08% -3.19% -0.74% -
  Horiz. % 54.17% 63.18% 76.92% 89.29% 96.09% 99.26% 100.00%
EPS -2.51 -2.86 -2.67 -2.82 -2.98 -2.27 -2.44 1.91%
  QoQ % 12.24% -7.12% 5.32% 5.37% -31.28% 6.97% -
  Horiz. % 102.87% 117.21% 109.43% 115.57% 122.13% 93.03% 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 0.1526 0.0671 0.0252 0.0905 0.0650 0.0817 0.0878 44.61%
  QoQ % 127.42% 166.27% -72.15% 39.23% -20.44% -6.95% -
  Horiz. % 173.80% 76.42% 28.70% 103.08% 74.03% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1700 0.2000 0.2350 0.0550 0.0500 0.0500 0.0550 -
P/RPS 0.55 0.44 0.31 0.23 0.19 0.18 0.20 96.41%
  QoQ % 25.00% 41.94% 34.78% 21.05% 5.56% -10.00% -
  Horiz. % 275.00% 220.00% 155.00% 115.00% 95.00% 90.00% 100.00%
P/EPS -4.29 -3.50 -3.29 -2.65 -2.23 -2.93 -3.04 25.84%
  QoQ % -22.57% -6.38% -24.15% -18.83% 23.89% 3.62% -
  Horiz. % 141.12% 115.13% 108.22% 87.17% 73.36% 96.38% 100.00%
EY -23.30 -28.53 -30.40 -37.75 -44.94 -34.10 -32.84 -20.47%
  QoQ % 18.33% 6.15% 19.47% 16.00% -31.79% -3.84% -
  Horiz. % 70.95% 86.88% 92.57% 114.95% 136.85% 103.84% 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 0.71 1.49 3.49 0.83 1.02 0.81 0.84 -10.61%
  QoQ % -52.35% -57.31% 320.48% -18.63% 25.93% -3.57% -
  Horiz. % 84.52% 177.38% 415.48% 98.81% 121.43% 96.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 -
Price 0.2250 0.1750 0.2050 0.1800 0.0500 0.0600 0.0500 -
P/RPS 0.73 0.38 0.27 0.75 0.19 0.22 0.19 145.51%
  QoQ % 92.11% 40.74% -64.00% 294.74% -13.64% 15.79% -
  Horiz. % 384.21% 200.00% 142.11% 394.74% 100.00% 115.79% 100.00%
P/EPS -5.68 -3.07 -2.87 -8.67 -2.23 -3.52 -2.77 61.47%
  QoQ % -85.02% -6.97% 66.90% -288.79% 36.65% -27.08% -
  Horiz. % 205.05% 110.83% 103.61% 313.00% 80.51% 127.08% 100.00%
EY -17.60 -32.61 -34.85 -11.54 -44.94 -28.42 -36.13 -38.12%
  QoQ % 46.03% 6.43% -201.99% 74.32% -58.13% 21.34% -
  Horiz. % 48.71% 90.26% 96.46% 31.94% 124.38% 78.66% 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 0.94 1.30 3.04 2.70 1.02 0.98 0.77 14.24%
  QoQ % -27.69% -57.24% 12.59% 164.71% 4.08% 27.27% -
  Horiz. % 122.08% 168.83% 394.81% 350.65% 132.47% 127.27% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers