Highlights

[MMAG] QoQ TTM Result on 2015-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     27.70%    YoY -     -249.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 246,244 232,214 292,531 323,593 362,451 407,026 421,591 -30.15%
  QoQ % 6.04% -20.62% -9.60% -10.72% -10.95% -3.45% -
  Horiz. % 58.41% 55.08% 69.39% 76.76% 85.97% 96.55% 100.00%
PBT -18,570 -18,683 -23,059 -18,588 -25,520 -25,122 -11,022 41.64%
  QoQ % 0.60% 18.98% -24.05% 27.16% -1.58% -127.93% -
  Horiz. % 168.48% 169.51% 209.21% 168.64% 231.54% 227.93% 100.00%
Tax -300 -300 377 406 406 406 -1,318 -62.75%
  QoQ % 0.00% -179.58% -7.14% 0.00% 0.00% 130.80% -
  Horiz. % 22.76% 22.76% -28.60% -30.80% -30.80% -30.80% 100.00%
NP -18,870 -18,983 -22,682 -18,182 -25,114 -24,716 -12,340 32.76%
  QoQ % 0.60% 16.31% -24.75% 27.60% -1.61% -100.29% -
  Horiz. % 152.92% 153.83% 183.81% 147.34% 203.52% 200.29% 100.00%
NP to SH -18,642 -18,723 -22,671 -18,129 -25,074 -24,707 -12,314 31.88%
  QoQ % 0.43% 17.41% -25.05% 27.70% -1.49% -100.64% -
  Horiz. % 151.39% 152.05% 184.11% 147.22% 203.62% 200.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 265,114 251,197 315,213 341,775 387,565 431,742 433,931 -28.02%
  QoQ % 5.54% -20.31% -7.77% -11.81% -10.23% -0.50% -
  Horiz. % 61.10% 57.89% 72.64% 78.76% 89.31% 99.50% 100.00%
Net Worth 64,319 68,355 75,243 78,805 85,208 86,545 87,381 -18.49%
  QoQ % -5.90% -9.15% -4.52% -7.51% -1.55% -0.96% -
  Horiz. % 73.61% 78.23% 86.11% 90.19% 97.51% 99.04% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 64,319 68,355 75,243 78,805 85,208 86,545 87,381 -18.49%
  QoQ % -5.90% -9.15% -4.52% -7.51% -1.55% -0.96% -
  Horiz. % 73.61% 78.23% 86.11% 90.19% 97.51% 99.04% 100.00%
NOSH 940,344 958,701 952,444 943,777 968,275 952,100 853,333 6.69%
  QoQ % -1.91% 0.66% 0.92% -2.53% 1.70% 11.57% -
  Horiz. % 110.20% 112.35% 111.61% 110.60% 113.47% 111.57% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -7.66 % -8.17 % -7.75 % -5.62 % -6.93 % -6.07 % -2.93 % 89.89%
  QoQ % 6.24% -5.42% -37.90% 18.90% -14.17% -107.17% -
  Horiz. % 261.43% 278.84% 264.51% 191.81% 236.52% 207.17% 100.00%
ROE -28.98 % -27.39 % -30.13 % -23.00 % -29.43 % -28.55 % -14.09 % 61.80%
  QoQ % -5.81% 9.09% -31.00% 21.85% -3.08% -102.63% -
  Horiz. % 205.68% 194.39% 213.84% 163.24% 208.87% 202.63% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.19 24.22 30.71 34.29 37.43 42.75 49.41 -34.53%
  QoQ % 8.13% -21.13% -10.44% -8.39% -12.44% -13.48% -
  Horiz. % 53.01% 49.02% 62.15% 69.40% 75.75% 86.52% 100.00%
EPS -1.98 -1.95 -2.38 -1.92 -2.59 -2.59 -1.44 23.68%
  QoQ % -1.54% 18.07% -23.96% 25.87% 0.00% -79.86% -
  Horiz. % 137.50% 135.42% 165.28% 133.33% 179.86% 179.86% 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 0.0684 0.0713 0.0790 0.0835 0.0880 0.0909 0.1024 -23.61%
  QoQ % -4.07% -9.75% -5.39% -5.11% -3.19% -11.23% -
  Horiz. % 66.80% 69.63% 77.15% 81.54% 85.94% 88.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 22.11 20.85 26.27 29.06 32.55 36.55 37.86 -30.16%
  QoQ % 6.04% -20.63% -9.60% -10.72% -10.94% -3.46% -
  Horiz. % 58.40% 55.07% 69.39% 76.76% 85.97% 96.54% 100.00%
EPS -1.67 -1.68 -2.04 -1.63 -2.25 -2.22 -1.11 31.33%
  QoQ % 0.60% 17.65% -25.15% 27.56% -1.35% -100.00% -
  Horiz. % 150.45% 151.35% 183.78% 146.85% 202.70% 200.00% 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 0.0578 0.0614 0.0676 0.0708 0.0765 0.0777 0.0785 -18.47%
  QoQ % -5.86% -9.17% -4.52% -7.45% -1.54% -1.02% -
  Horiz. % 73.63% 78.22% 86.11% 90.19% 97.45% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.0600 0.0600 0.0600 0.0600 0.0700 0.0850 0.0550 -
P/RPS 0.23 0.25 0.20 0.17 0.19 0.20 0.11 63.59%
  QoQ % -8.00% 25.00% 17.65% -10.53% -5.00% 81.82% -
  Horiz. % 209.09% 227.27% 181.82% 154.55% 172.73% 181.82% 100.00%
P/EPS -3.03 -3.07 -2.52 -3.12 -2.70 -3.28 -3.81 -14.17%
  QoQ % 1.30% -21.83% 19.23% -15.56% 17.68% 13.91% -
  Horiz. % 79.53% 80.58% 66.14% 81.89% 70.87% 86.09% 100.00%
EY -33.04 -32.55 -39.67 -32.01 -36.99 -30.53 -26.24 16.62%
  QoQ % -1.51% 17.95% -23.93% 13.46% -21.16% -16.35% -
  Horiz. % 125.91% 124.05% 151.18% 121.99% 140.97% 116.35% 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 0.88 0.84 0.76 0.72 0.80 0.94 0.54 38.52%
  QoQ % 4.76% 10.53% 5.56% -10.00% -14.89% 74.07% -
  Horiz. % 162.96% 155.56% 140.74% 133.33% 148.15% 174.07% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 -
Price 0.0550 0.0650 0.0600 0.0700 0.0650 0.0700 0.0600 -
P/RPS 0.21 0.27 0.20 0.20 0.17 0.16 0.12 45.27%
  QoQ % -22.22% 35.00% 0.00% 17.65% 6.25% 33.33% -
  Horiz. % 175.00% 225.00% 166.67% 166.67% 141.67% 133.33% 100.00%
P/EPS -2.77 -3.33 -2.52 -3.64 -2.51 -2.70 -4.16 -23.77%
  QoQ % 16.82% -32.14% 30.77% -45.02% 7.04% 35.10% -
  Horiz. % 66.59% 80.05% 60.58% 87.50% 60.34% 64.90% 100.00%
EY -36.04 -30.05 -39.67 -27.44 -39.84 -37.07 -24.05 30.98%
  QoQ % -19.93% 24.25% -44.57% 31.12% -7.47% -54.14% -
  Horiz. % 149.85% 124.95% 164.95% 114.10% 165.65% 154.14% 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 0.91 0.76 0.84 0.74 0.77 0.59 22.53%
  QoQ % -12.09% 19.74% -9.52% 13.51% -3.90% 30.51% -
  Horiz. % 135.59% 154.24% 128.81% 142.37% 125.42% 130.51% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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