Highlights

[MMAG] QoQ TTM Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -373.04%    YoY -     -69.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 362,451 407,026 421,591 486,473 559,702 616,701 620,067 -30.16%
  QoQ % -10.95% -3.45% -13.34% -13.08% -9.24% -0.54% -
  Horiz. % 58.45% 65.64% 67.99% 78.45% 90.26% 99.46% 100.00%
PBT -25,520 -25,122 -11,022 -3,863 2,885 3,074 627 -
  QoQ % -1.58% -127.93% -185.32% -233.90% -6.15% 390.27% -
  Horiz. % -4,070.18% -4,006.70% -1,757.89% -616.11% 460.13% 490.27% 100.00%
Tax 406 406 -1,318 -1,347 -991 -1,389 -162 -
  QoQ % 0.00% 130.80% 2.15% -35.92% 28.65% -757.41% -
  Horiz. % -250.62% -250.62% 813.58% 831.48% 611.73% 857.41% 100.00%
NP -25,114 -24,716 -12,340 -5,210 1,894 1,685 465 -
  QoQ % -1.61% -100.29% -136.85% -375.08% 12.40% 262.37% -
  Horiz. % -5,400.86% -5,315.27% -2,653.76% -1,120.43% 407.31% 362.37% 100.00%
NP to SH -25,074 -24,707 -12,314 -5,185 1,899 1,712 595 -
  QoQ % -1.49% -100.64% -137.49% -373.04% 10.92% 187.73% -
  Horiz. % -4,214.12% -4,152.44% -2,069.58% -871.43% 319.16% 287.73% 100.00%
Tax Rate - % - % - % - % 34.35 % 45.19 % 25.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -23.99% 74.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 132.93% 174.88% 100.00%
Total Cost 387,565 431,742 433,931 491,683 557,808 615,016 619,602 -26.92%
  QoQ % -10.23% -0.50% -11.75% -11.85% -9.30% -0.74% -
  Horiz. % 62.55% 69.68% 70.03% 79.35% 90.03% 99.26% 100.00%
Net Worth 85,208 86,545 87,381 91,595 94,441 96,408 85,373 -0.13%
  QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% -
  Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 85,208 86,545 87,381 91,595 94,441 96,408 85,373 -0.13%
  QoQ % -1.55% -0.96% -4.60% -3.01% -2.04% 12.92% -
  Horiz. % 99.81% 101.37% 102.35% 107.29% 110.62% 112.92% 100.00%
NOSH 968,275 952,100 853,333 895,360 841,724 838,333 811,538 12.53%
  QoQ % 1.70% 11.57% -4.69% 6.37% 0.40% 3.30% -
  Horiz. % 119.31% 117.32% 105.15% 110.33% 103.72% 103.30% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -6.93 % -6.07 % -2.93 % -1.07 % 0.34 % 0.27 % 0.07 % -
  QoQ % -14.17% -107.17% -173.83% -414.71% 25.93% 285.71% -
  Horiz. % -9,900.00% -8,671.43% -4,185.71% -1,528.57% 485.71% 385.71% 100.00%
ROE -29.43 % -28.55 % -14.09 % -5.66 % 2.01 % 1.78 % 0.70 % -
  QoQ % -3.08% -102.63% -148.94% -381.59% 12.92% 154.29% -
  Horiz. % -4,204.29% -4,078.57% -2,012.86% -808.57% 287.14% 254.29% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 37.43 42.75 49.41 54.33 66.49 73.56 76.41 -37.94%
  QoQ % -12.44% -13.48% -9.06% -18.29% -9.61% -3.73% -
  Horiz. % 48.99% 55.95% 64.66% 71.10% 87.02% 96.27% 100.00%
EPS -2.59 -2.59 -1.44 -0.58 0.23 0.20 0.07 -
  QoQ % 0.00% -79.86% -148.28% -352.17% 15.00% 185.71% -
  Horiz. % -3,700.00% -3,700.00% -2,057.14% -828.57% 328.57% 285.71% 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 0.0880 0.0909 0.1024 0.1023 0.1122 0.1150 0.1052 -11.25%
  QoQ % -3.19% -11.23% 0.10% -8.82% -2.43% 9.32% -
  Horiz. % 83.65% 86.41% 97.34% 97.24% 106.65% 109.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.48 56.69 58.72 67.75 77.95 85.89 86.36 -30.16%
  QoQ % -10.95% -3.46% -13.33% -13.09% -9.24% -0.54% -
  Horiz. % 58.45% 65.64% 67.99% 78.45% 90.26% 99.46% 100.00%
EPS -3.49 -3.44 -1.72 -0.72 0.26 0.24 0.08 -
  QoQ % -1.45% -100.00% -138.89% -376.92% 8.33% 200.00% -
  Horiz. % -4,362.50% -4,300.00% -2,150.00% -900.00% 325.00% 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 0.1187 0.1205 0.1217 0.1276 0.1315 0.1343 0.1189 -0.11%
  QoQ % -1.49% -0.99% -4.62% -2.97% -2.08% 12.95% -
  Horiz. % 99.83% 101.35% 102.35% 107.32% 110.60% 112.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.0700 0.0850 0.0550 0.0750 0.0750 0.1000 0.0800 -
P/RPS 0.19 0.20 0.11 0.14 0.11 0.14 0.10 53.58%
  QoQ % -5.00% 81.82% -21.43% 27.27% -21.43% 40.00% -
  Horiz. % 190.00% 200.00% 110.00% 140.00% 110.00% 140.00% 100.00%
P/EPS -2.70 -3.28 -3.81 -12.95 33.24 48.97 109.11 -
  QoQ % 17.68% 13.91% 70.58% -138.96% -32.12% -55.12% -
  Horiz. % -2.47% -3.01% -3.49% -11.87% 30.46% 44.88% 100.00%
EY -36.99 -30.53 -26.24 -7.72 3.01 2.04 0.92 -
  QoQ % -21.16% -16.35% -239.90% -356.48% 47.55% 121.74% -
  Horiz. % -4,020.65% -3,318.48% -2,852.17% -839.13% 327.17% 221.74% 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 0.80 0.94 0.54 0.73 0.67 0.87 0.76 3.49%
  QoQ % -14.89% 74.07% -26.03% 8.96% -22.99% 14.47% -
  Horiz. % 105.26% 123.68% 71.05% 96.05% 88.16% 114.47% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 -
Price 0.0650 0.0700 0.0600 0.0700 0.0800 0.0800 0.1050 -
P/RPS 0.17 0.16 0.12 0.13 0.12 0.11 0.14 13.86%
  QoQ % 6.25% 33.33% -7.69% 8.33% 9.09% -21.43% -
  Horiz. % 121.43% 114.29% 85.71% 92.86% 85.71% 78.57% 100.00%
P/EPS -2.51 -2.70 -4.16 -12.09 35.46 39.17 143.21 -
  QoQ % 7.04% 35.10% 65.59% -134.09% -9.47% -72.65% -
  Horiz. % -1.75% -1.89% -2.90% -8.44% 24.76% 27.35% 100.00%
EY -39.84 -37.07 -24.05 -8.27 2.82 2.55 0.70 -
  QoQ % -7.47% -54.14% -190.81% -393.26% 10.59% 264.29% -
  Horiz. % -5,691.43% -5,295.71% -3,435.71% -1,181.43% 402.86% 364.29% 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 0.74 0.77 0.59 0.68 0.71 0.70 1.00 -18.23%
  QoQ % -3.90% 30.51% -13.24% -4.23% 1.43% -30.00% -
  Horiz. % 74.00% 77.00% 59.00% 68.00% 71.00% 70.00% 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.
 


 

339  271  535  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers