Highlights

[MMAG] QoQ TTM Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     187.73%    YoY -     -70.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 421,591 486,473 559,702 616,701 620,067 599,534 574,320 -18.58%
  QoQ % -13.34% -13.08% -9.24% -0.54% 3.42% 4.39% -
  Horiz. % 73.41% 84.70% 97.45% 107.38% 107.97% 104.39% 100.00%
PBT -11,022 -3,863 2,885 3,074 627 -2,709 929 -
  QoQ % -185.32% -233.90% -6.15% 390.27% 123.15% -391.60% -
  Horiz. % -1,186.44% -415.82% 310.55% 330.89% 67.49% -291.60% 100.00%
Tax -1,318 -1,347 -991 -1,389 -162 -499 -1,081 14.09%
  QoQ % 2.15% -35.92% 28.65% -757.41% 67.54% 53.84% -
  Horiz. % 121.92% 124.61% 91.67% 128.49% 14.99% 46.16% 100.00%
NP -12,340 -5,210 1,894 1,685 465 -3,208 -152 1,759.96%
  QoQ % -136.85% -375.08% 12.40% 262.37% 114.50% -2,010.53% -
  Horiz. % 8,118.42% 3,427.63% -1,246.05% -1,108.55% -305.92% 2,110.53% 100.00%
NP to SH -12,314 -5,185 1,899 1,712 595 -3,067 56 -
  QoQ % -137.49% -373.04% 10.92% 187.73% 119.40% -5,576.79% -
  Horiz. % -21,989.29% -9,258.93% 3,391.07% 3,057.14% 1,062.50% -5,476.79% 100.00%
Tax Rate - % - % 34.35 % 45.19 % 25.84 % - % 116.36 % -
  QoQ % 0.00% 0.00% -23.99% 74.88% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 29.52% 38.84% 22.21% 0.00% 100.00%
Total Cost 433,931 491,683 557,808 615,016 619,602 602,742 574,472 -17.02%
  QoQ % -11.75% -11.85% -9.30% -0.74% 2.80% 4.92% -
  Horiz. % 75.54% 85.59% 97.10% 107.06% 107.86% 104.92% 100.00%
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69%
  QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% -
  Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 87,381 91,595 94,441 96,408 85,373 71,129 68,397 17.69%
  QoQ % -4.60% -3.01% -2.04% 12.92% 20.03% 3.99% -
  Horiz. % 127.76% 133.92% 138.08% 140.95% 124.82% 103.99% 100.00%
NOSH 853,333 895,360 841,724 838,333 811,538 760,740 691,578 15.00%
  QoQ % -4.69% 6.37% 0.40% 3.30% 6.68% 10.00% -
  Horiz. % 123.39% 129.47% 121.71% 121.22% 117.35% 110.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -2.93 % -1.07 % 0.34 % 0.27 % 0.07 % -0.54 % -0.03 % 2,003.16%
  QoQ % -173.83% -414.71% 25.93% 285.71% 112.96% -1,700.00% -
  Horiz. % 9,766.67% 3,566.67% -1,133.33% -900.00% -233.33% 1,800.00% 100.00%
ROE -14.09 % -5.66 % 2.01 % 1.78 % 0.70 % -4.31 % 0.08 % -
  QoQ % -148.94% -381.59% 12.92% 154.29% 116.24% -5,487.50% -
  Horiz. % -17,612.50% -7,075.00% 2,512.50% 2,225.00% 875.00% -5,387.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.41 54.33 66.49 73.56 76.41 78.81 83.04 -29.19%
  QoQ % -9.06% -18.29% -9.61% -3.73% -3.05% -5.09% -
  Horiz. % 59.50% 65.43% 80.07% 88.58% 92.02% 94.91% 100.00%
EPS -1.44 -0.58 0.23 0.20 0.07 -0.40 0.01 -
  QoQ % -148.28% -352.17% 15.00% 185.71% 117.50% -4,100.00% -
  Horiz. % -14,400.00% -5,800.00% 2,300.00% 2,000.00% 700.00% -4,000.00% 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 0.1024 0.1023 0.1122 0.1150 0.1052 0.0935 0.0989 2.34%
  QoQ % 0.10% -8.82% -2.43% 9.32% 12.51% -5.46% -
  Horiz. % 103.54% 103.44% 113.45% 116.28% 106.37% 94.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.86 43.69 50.26 55.38 55.68 53.84 51.58 -18.58%
  QoQ % -13.34% -13.07% -9.25% -0.54% 3.42% 4.38% -
  Horiz. % 73.40% 84.70% 97.44% 107.37% 107.95% 104.38% 100.00%
EPS -1.11 -0.47 0.17 0.15 0.05 -0.28 0.01 -
  QoQ % -136.17% -376.47% 13.33% 200.00% 117.86% -2,900.00% -
  Horiz. % -11,100.00% -4,700.00% 1,700.00% 1,500.00% 500.00% -2,800.00% 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 0.0785 0.0823 0.0848 0.0866 0.0767 0.0639 0.0614 17.74%
  QoQ % -4.62% -2.95% -2.08% 12.91% 20.03% 4.07% -
  Horiz. % 127.85% 134.04% 138.11% 141.04% 124.92% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0550 0.0750 0.0750 0.1000 0.0800 0.0850 0.0950 -
P/RPS 0.11 0.14 0.11 0.14 0.10 0.11 0.11 -
  QoQ % -21.43% 27.27% -21.43% 40.00% -9.09% 0.00% -
  Horiz. % 100.00% 127.27% 100.00% 127.27% 90.91% 100.00% 100.00%
P/EPS -3.81 -12.95 33.24 48.97 109.11 -21.08 1,173.21 -
  QoQ % 70.58% -138.96% -32.12% -55.12% 617.60% -101.80% -
  Horiz. % -0.32% -1.10% 2.83% 4.17% 9.30% -1.80% 100.00%
EY -26.24 -7.72 3.01 2.04 0.92 -4.74 0.09 -
  QoQ % -239.90% -356.48% 47.55% 121.74% 119.41% -5,366.67% -
  Horiz. % -29,155.55% -8,577.78% 3,344.44% 2,266.67% 1,022.22% -5,266.67% 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 0.54 0.73 0.67 0.87 0.76 0.91 0.96 -31.79%
  QoQ % -26.03% 8.96% -22.99% 14.47% -16.48% -5.21% -
  Horiz. % 56.25% 76.04% 69.79% 90.62% 79.17% 94.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 27/11/14 02/09/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 0.0600 0.0700 0.0800 0.0800 0.1050 0.0800 0.0850 -
P/RPS 0.12 0.13 0.12 0.11 0.14 0.10 0.10 12.89%
  QoQ % -7.69% 8.33% 9.09% -21.43% 40.00% 0.00% -
  Horiz. % 120.00% 130.00% 120.00% 110.00% 140.00% 100.00% 100.00%
P/EPS -4.16 -12.09 35.46 39.17 143.21 -19.84 1,049.72 -
  QoQ % 65.59% -134.09% -9.47% -72.65% 821.82% -101.89% -
  Horiz. % -0.40% -1.15% 3.38% 3.73% 13.64% -1.89% 100.00%
EY -24.05 -8.27 2.82 2.55 0.70 -5.04 0.10 -
  QoQ % -190.81% -393.26% 10.59% 264.29% 113.89% -5,140.00% -
  Horiz. % -24,050.00% -8,270.00% 2,820.00% 2,550.00% 700.00% -5,040.00% 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 0.59 0.68 0.71 0.70 1.00 0.86 0.86 -22.16%
  QoQ % -13.24% -4.23% 1.43% -30.00% 16.28% 0.00% -
  Horiz. % 68.60% 79.07% 82.56% 81.40% 116.28% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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