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 - 718,012
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.72 67.75 77.95 85.89 86.36 83.50 79.99 -18.58%
  QoQ % -13.33% -13.09% -9.24% -0.54% 3.43% 4.39% -
  Horiz. % 73.41% 84.70% 97.45% 107.38% 107.96% 104.39% 100.00%
EPS -1.72 -0.72 0.26 0.24 0.08 -0.43 0.01 -
  QoQ % -138.89% -376.92% 8.33% 200.00% 118.60% -4,400.00% -
  Horiz. % -17,200.00% -7,200.00% 2,600.00% 2,400.00% 800.00% -4,300.00% 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 0.1217 0.1276 0.1315 0.1343 0.1189 0.0991 0.0953 17.65%
  QoQ % -4.62% -2.97% -2.08% 12.95% 19.98% 3.99% -
  Horiz. % 127.70% 133.89% 137.99% 140.92% 124.76% 103.99% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers