Highlights

[MMAG] YoY Annualized Quarter Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -278.17%    YoY -     -181.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 252,152 196,032 374,332 602,328 519,388 11,312 5,088 91.54%
  YoY % 28.63% -47.63% -37.85% 15.97% 4,491.48% 122.33% -
  Horiz. % 4,955.82% 3,852.83% 7,357.15% 11,838.21% 10,208.10% 222.33% 100.00%
PBT -10,912 -11,364 -9,772 -9,016 14,788 -1,420 -924 50.85%
  YoY % 3.98% -16.29% -8.39% -160.97% 1,141.41% -53.68% -
  Horiz. % 1,180.95% 1,229.87% 1,057.58% 975.76% -1,600.43% 153.68% 100.00%
Tax 0 0 0 -1,592 -1,920 0 0 -
  YoY % 0.00% 0.00% 0.00% 17.08% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 82.92% 100.00% - -
NP -10,912 -11,364 -9,772 -10,608 12,868 -1,420 -924 50.85%
  YoY % 3.98% -16.29% 7.88% -182.44% 1,006.20% -53.68% -
  Horiz. % 1,180.95% 1,229.87% 1,057.58% 1,148.05% -1,392.64% 153.68% 100.00%
NP to SH -10,908 -11,232 -9,764 -10,512 12,868 -1,420 -924 50.84%
  YoY % 2.88% -15.03% 7.12% -181.69% 1,006.20% -53.68% -
  Horiz. % 1,180.52% 1,215.58% 1,056.71% 1,137.66% -1,392.64% 153.68% 100.00%
Tax Rate - % - % - % - % 12.98 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 263,064 207,396 384,104 612,936 506,520 12,732 6,012 87.61%
  YoY % 26.84% -46.01% -37.33% 21.01% 3,878.32% 111.78% -
  Horiz. % 4,375.65% 3,449.70% 6,388.96% 10,195.21% 8,425.15% 211.78% 100.00%
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.90%
  YoY % -24.51% -9.78% 38.08% 33.45% 332.59% -90.15% -
  Horiz. % 53.49% 70.86% 78.53% 56.88% 42.62% 9.85% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.90%
  YoY % -24.51% -9.78% 38.08% 33.45% 332.59% -90.15% -
  Horiz. % 53.49% 70.86% 78.53% 56.88% 42.62% 9.85% 100.00%
NOSH 940,344 968,275 841,724 691,578 545,254 147,916 135,882 38.00%
  YoY % -2.88% 15.03% 21.71% 26.84% 268.62% 8.86% -
  Horiz. % 692.03% 712.58% 619.45% 508.95% 401.27% 108.86% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.33 % -5.80 % -2.61 % -1.76 % 2.48 % -12.55 % -18.16 % -21.24%
  YoY % 25.34% -122.22% -48.30% -170.97% 119.76% 30.89% -
  Horiz. % 23.84% 31.94% 14.37% 9.69% -13.66% 69.11% 100.00%
ROE -16.96 % -13.18 % -10.34 % -15.37 % 25.11 % -11.99 % -0.77 % 67.35%
  YoY % -28.68% -27.47% 32.73% -161.21% 309.42% -1,457.14% -
  Horiz. % 2,202.60% 1,711.69% 1,342.86% 1,996.10% -3,261.04% 1,557.14% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.81 20.25 44.47 87.09 95.26 7.65 3.74 38.82%
  YoY % 32.40% -54.46% -48.94% -8.58% 1,145.23% 104.55% -
  Horiz. % 716.84% 541.44% 1,189.04% 2,328.61% 2,547.06% 204.55% 100.00%
EPS -1.16 -1.16 -1.16 -1.52 2.36 -0.96 -0.68 9.30%
  YoY % 0.00% 0.00% 23.68% -164.41% 345.83% -41.18% -
  Horiz. % 170.59% 170.59% 170.59% 223.53% -347.06% 141.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0684 0.0880 0.1122 0.0989 0.0940 0.0801 0.8850 -34.71%
  YoY % -22.27% -21.57% 13.45% 5.21% 17.35% -90.95% -
  Horiz. % 7.73% 9.94% 12.68% 11.18% 10.62% 9.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,450
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.87 18.56 35.43 57.01 49.16 1.07 0.48 91.65%
  YoY % 28.61% -47.62% -37.85% 15.97% 4,494.39% 122.92% -
  Horiz. % 4,972.92% 3,866.67% 7,381.25% 11,877.08% 10,241.67% 222.92% 100.00%
EPS -1.03 -1.06 -0.92 -1.00 1.22 -0.13 -0.09 50.06%
  YoY % 2.83% -15.22% 8.00% -181.97% 1,038.46% -44.44% -
  Horiz. % 1,144.44% 1,177.78% 1,022.22% 1,111.11% -1,355.56% 144.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0609 0.0807 0.0894 0.0647 0.0485 0.0112 0.1138 -9.89%
  YoY % -24.54% -9.73% 38.18% 33.40% 333.04% -90.16% -
  Horiz. % 53.51% 70.91% 78.56% 56.85% 42.62% 9.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0600 0.0700 0.0750 0.0950 0.1200 0.0800 0.0500 -
P/RPS 0.22 0.35 0.17 0.11 0.13 1.05 1.34 -25.98%
  YoY % -37.14% 105.88% 54.55% -15.38% -87.62% -21.64% -
  Horiz. % 16.42% 26.12% 12.69% 8.21% 9.70% 78.36% 100.00%
P/EPS -5.17 -6.03 -6.47 -6.25 5.08 -8.33 -7.35 -5.69%
  YoY % 14.26% 6.80% -3.52% -223.03% 160.98% -13.33% -
  Horiz. % 70.34% 82.04% 88.03% 85.03% -69.12% 113.33% 100.00%
EY -19.33 -16.57 -15.47 -16.00 19.67 -12.00 -13.60 6.03%
  YoY % -16.66% -7.11% 3.31% -181.34% 263.92% 11.76% -
  Horiz. % 142.13% 121.84% 113.75% 117.65% -144.63% 88.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.88 0.80 0.67 0.96 1.28 1.00 0.06 56.39%
  YoY % 10.00% 19.40% -30.21% -25.00% 28.00% 1,566.67% -
  Horiz. % 1,466.67% 1,333.33% 1,116.67% 1,600.00% 2,133.33% 1,666.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 -
Price 0.0550 0.0650 0.0800 0.0850 0.3000 0.0400 0.0500 -
P/RPS 0.21 0.32 0.18 0.10 0.31 0.52 1.34 -26.55%
  YoY % -34.38% 77.78% 80.00% -67.74% -40.38% -61.19% -
  Horiz. % 15.67% 23.88% 13.43% 7.46% 23.13% 38.81% 100.00%
P/EPS -4.74 -5.60 -6.90 -5.59 12.71 -4.17 -7.35 -7.04%
  YoY % 15.36% 18.84% -23.43% -143.98% 404.80% 43.27% -
  Horiz. % 64.49% 76.19% 93.88% 76.05% -172.93% 56.73% 100.00%
EY -21.09 -17.85 -14.50 -17.88 7.87 -24.00 -13.60 7.58%
  YoY % -18.15% -23.10% 18.90% -327.19% 132.79% -76.47% -
  Horiz. % 155.07% 131.25% 106.62% 131.47% -57.87% 176.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.74 0.71 0.86 3.19 0.50 0.06 53.93%
  YoY % 8.11% 4.23% -17.44% -73.04% 538.00% 733.33% -
  Horiz. % 1,333.33% 1,233.33% 1,183.33% 1,433.33% 5,316.67% 833.33% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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