Highlights

[MMAG] QoQ TTM Result on 2016-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     7.03%    YoY -     28.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 200,508 232,755 250,523 258,739 260,722 246,244 232,214 -9.32%
  QoQ % -13.85% -7.09% -3.18% -0.76% 5.88% 6.04% -
  Horiz. % 86.35% 100.23% 107.88% 111.42% 112.28% 106.04% 100.00%
PBT -18,872 -20,010 -21,589 -16,202 -17,389 -18,570 -18,683 0.67%
  QoQ % 5.69% 7.31% -33.25% 6.83% 6.36% 0.60% -
  Horiz. % 101.01% 107.10% 115.55% 86.72% 93.07% 99.40% 100.00%
Tax -20 7 40 -300 -300 -300 -300 -83.53%
  QoQ % -385.71% -82.50% 113.33% 0.00% 0.00% 0.00% -
  Horiz. % 6.67% -2.33% -13.33% 100.00% 100.00% 100.00% 100.00%
NP -18,892 -20,003 -21,549 -16,502 -17,689 -18,870 -18,983 -0.32%
  QoQ % 5.55% 7.17% -30.58% 6.71% 6.26% 0.60% -
  Horiz. % 99.52% 105.37% 113.52% 86.93% 93.18% 99.40% 100.00%
NP to SH -19,165 -20,252 -21,430 -16,264 -17,494 -18,642 -18,723 1.57%
  QoQ % 5.37% 5.50% -31.76% 7.03% 6.16% 0.43% -
  Horiz. % 102.36% 108.17% 114.46% 86.87% 93.44% 99.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 219,400 252,758 272,072 275,241 278,411 265,114 251,197 -8.62%
  QoQ % -13.20% -7.10% -1.15% -1.14% 5.02% 5.54% -
  Horiz. % 87.34% 100.62% 108.31% 109.57% 110.83% 105.54% 100.00%
Net Worth 18,081 64,954 46,640 58,658 63,045 64,319 68,355 -58.76%
  QoQ % -72.16% 39.27% -20.49% -6.96% -1.98% -5.90% -
  Horiz. % 26.45% 95.02% 68.23% 85.81% 92.23% 94.10% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 18,081 64,954 46,640 58,658 63,045 64,319 68,355 -58.76%
  QoQ % -72.16% 39.27% -20.49% -6.96% -1.98% -5.90% -
  Horiz. % 26.45% 95.02% 68.23% 85.81% 92.23% 94.10% 100.00%
NOSH 268,266 975,294 953,799 953,799 968,437 940,344 958,701 -57.19%
  QoQ % -72.49% 2.25% 0.00% -1.51% 2.99% -1.91% -
  Horiz. % 27.98% 101.73% 99.49% 99.49% 101.02% 98.09% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -9.42 % -8.59 % -8.60 % -6.38 % -6.78 % -7.66 % -8.17 % 9.95%
  QoQ % -9.66% 0.12% -34.80% 5.90% 11.49% 6.24% -
  Horiz. % 115.30% 105.14% 105.26% 78.09% 82.99% 93.76% 100.00%
ROE -105.99 % -31.18 % -45.95 % -27.73 % -27.75 % -28.98 % -27.39 % 146.28%
  QoQ % -239.93% 32.14% -65.71% 0.07% 4.24% -5.81% -
  Horiz. % 386.97% 113.84% 167.76% 101.24% 101.31% 105.81% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 74.74 23.87 26.27 27.13 26.92 26.19 24.22 111.81%
  QoQ % 213.11% -9.14% -3.17% 0.78% 2.79% 8.13% -
  Horiz. % 308.59% 98.55% 108.46% 112.01% 111.15% 108.13% 100.00%
EPS -7.14 -2.08 -2.25 -1.71 -1.81 -1.98 -1.95 137.37%
  QoQ % -243.27% 7.56% -31.58% 5.52% 8.59% -1.54% -
  Horiz. % 366.15% 106.67% 115.38% 87.69% 92.82% 101.54% 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 0.0674 0.0666 0.0489 0.0615 0.0651 0.0684 0.0713 -3.68%
  QoQ % 1.20% 36.20% -20.49% -5.53% -4.82% -4.07% -
  Horiz. % 94.53% 93.41% 68.58% 86.26% 91.30% 95.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.93 32.42 34.89 36.04 36.31 34.30 32.34 -9.30%
  QoQ % -13.85% -7.08% -3.19% -0.74% 5.86% 6.06% -
  Horiz. % 86.36% 100.25% 107.88% 111.44% 112.28% 106.06% 100.00%
EPS -2.67 -2.82 -2.98 -2.27 -2.44 -2.60 -2.61 1.53%
  QoQ % 5.32% 5.37% -31.28% 6.97% 6.15% 0.38% -
  Horiz. % 102.30% 108.05% 114.18% 86.97% 93.49% 99.62% 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 0.0252 0.0905 0.0650 0.0817 0.0878 0.0896 0.0952 -58.74%
  QoQ % -72.15% 39.23% -20.44% -6.95% -2.01% -5.88% -
  Horiz. % 26.47% 95.06% 68.28% 85.82% 92.23% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.2350 0.0550 0.0500 0.0500 0.0550 0.0600 0.0600 -
P/RPS 0.31 0.23 0.19 0.18 0.20 0.23 0.25 15.40%
  QoQ % 34.78% 21.05% 5.56% -10.00% -13.04% -8.00% -
  Horiz. % 124.00% 92.00% 76.00% 72.00% 80.00% 92.00% 100.00%
P/EPS -3.29 -2.65 -2.23 -2.93 -3.04 -3.03 -3.07 4.72%
  QoQ % -24.15% -18.83% 23.89% 3.62% -0.33% 1.30% -
  Horiz. % 107.17% 86.32% 72.64% 95.44% 99.02% 98.70% 100.00%
EY -30.40 -37.75 -44.94 -34.10 -32.84 -33.04 -32.55 -4.45%
  QoQ % 19.47% 16.00% -31.79% -3.84% 0.61% -1.51% -
  Horiz. % 93.39% 115.98% 138.06% 104.76% 100.89% 101.51% 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 3.49 0.83 1.02 0.81 0.84 0.88 0.84 158.22%
  QoQ % 320.48% -18.63% 25.93% -3.57% -4.55% 4.76% -
  Horiz. % 415.48% 98.81% 121.43% 96.43% 100.00% 104.76% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 26/08/16 27/05/16 -
Price 0.2050 0.1800 0.0500 0.0600 0.0500 0.0550 0.0650 -
P/RPS 0.27 0.75 0.19 0.22 0.19 0.21 0.27 -
  QoQ % -64.00% 294.74% -13.64% 15.79% -9.52% -22.22% -
  Horiz. % 100.00% 277.78% 70.37% 81.48% 70.37% 77.78% 100.00%
P/EPS -2.87 -8.67 -2.23 -3.52 -2.77 -2.77 -3.33 -9.43%
  QoQ % 66.90% -288.79% 36.65% -27.08% 0.00% 16.82% -
  Horiz. % 86.19% 260.36% 66.97% 105.71% 83.18% 83.18% 100.00%
EY -34.85 -11.54 -44.94 -28.42 -36.13 -36.04 -30.05 10.37%
  QoQ % -201.99% 74.32% -58.13% 21.34% -0.25% -19.93% -
  Horiz. % 115.97% 38.40% 149.55% 94.58% 120.23% 119.93% 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 3.04 2.70 1.02 0.98 0.77 0.80 0.91 123.31%
  QoQ % 12.59% 164.71% 4.08% 27.27% -3.75% -12.09% -
  Horiz. % 334.07% 296.70% 112.09% 107.69% 84.62% 87.91% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers