[MMAG] YoY Annualized Quarter Result on 2016-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 137,544 32,776 190,928 252,152 196,032 374,332 602,328 -21.81% YoY % 319.65% -82.83% -24.28% 28.63% -47.63% -37.85% - Horiz. % 22.84% 5.44% 31.70% 41.86% 32.55% 62.15% 100.00%
PBT -23,948 -14,628 -5,432 -10,912 -11,364 -9,772 -9,016 17.67% YoY % -63.71% -169.29% 50.22% 3.98% -16.29% -8.39% - Horiz. % 265.62% 162.24% 60.25% 121.03% 126.04% 108.39% 100.00%
Tax 0 0 -84 0 0 0 -1,592 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 5.28% -0.00% -0.00% -0.00% 100.00%
NP -23,948 -14,628 -5,516 -10,912 -11,364 -9,772 -10,608 14.53% YoY % -63.71% -165.19% 49.45% 3.98% -16.29% 7.88% - Horiz. % 225.75% 137.90% 52.00% 102.87% 107.13% 92.12% 100.00%
NP to SH -23,696 -14,628 -6,632 -10,908 -11,232 -9,764 -10,512 14.50% YoY % -61.99% -120.57% 39.20% 2.88% -15.03% 7.12% - Horiz. % 225.42% 139.16% 63.09% 103.77% 106.85% 92.88% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 161,492 47,404 196,444 263,064 207,396 384,104 612,936 -19.92% YoY % 240.67% -75.87% -25.32% 26.84% -46.01% -37.33% - Horiz. % 26.35% 7.73% 32.05% 42.92% 33.84% 62.67% 100.00%
Net Worth 117,580 106,566 64,954 64,319 85,208 94,441 68,397 9.45% YoY % 10.34% 64.06% 0.99% -24.51% -9.78% 38.08% - Horiz. % 171.91% 155.81% 94.97% 94.04% 124.58% 138.08% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 117,580 106,566 64,954 64,319 85,208 94,441 68,397 9.45% YoY % 10.34% 64.06% 0.99% -24.51% -9.78% 38.08% - Horiz. % 171.91% 155.81% 94.97% 94.04% 124.58% 138.08% 100.00%
NOSH 682,419 460,927 975,294 940,344 968,275 841,724 691,578 -0.22% YoY % 48.05% -52.74% 3.72% -2.88% 15.03% 21.71% - Horiz. % 98.68% 66.65% 141.02% 135.97% 140.01% 121.71% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -17.41 % -44.63 % -2.89 % -4.33 % -5.80 % -2.61 % -1.76 % 46.49% YoY % 60.99% -1,444.29% 33.26% 25.34% -122.22% -48.30% - Horiz. % 989.20% 2,535.80% 164.20% 246.02% 329.55% 148.30% 100.00%
ROE -20.15 % -13.73 % -10.21 % -16.96 % -13.18 % -10.34 % -15.37 % 4.61% YoY % -46.76% -34.48% 39.80% -28.68% -27.47% 32.73% - Horiz. % 131.10% 89.33% 66.43% 110.34% 85.75% 67.27% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 20.16 7.11 19.58 26.81 20.25 44.47 87.09 -21.63% YoY % 183.54% -63.69% -26.97% 32.40% -54.46% -48.94% - Horiz. % 23.15% 8.16% 22.48% 30.78% 23.25% 51.06% 100.00%
EPS -3.48 -3.16 -0.68 -1.16 -1.16 -1.16 -1.52 14.80% YoY % -10.13% -364.71% 41.38% 0.00% 0.00% 23.68% - Horiz. % 228.95% 207.89% 44.74% 76.32% 76.32% 76.32% 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 0.1723 0.2312 0.0666 0.0684 0.0880 0.1122 0.0989 9.69% YoY % -25.48% 247.15% -2.63% -22.27% -21.57% 13.45% - Horiz. % 174.22% 233.77% 67.34% 69.16% 88.98% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.35 2.94 17.15 22.64 17.60 33.62 54.09 -21.81% YoY % 320.07% -82.86% -24.25% 28.64% -47.65% -37.84% - Horiz. % 22.83% 5.44% 31.71% 41.86% 32.54% 62.16% 100.00%
EPS -2.13 -1.31 -0.60 -0.98 -1.01 -0.88 -0.94 14.60% YoY % -62.60% -118.33% 38.78% 2.97% -14.77% 6.38% - Horiz. % 226.60% 139.36% 63.83% 104.26% 107.45% 93.62% 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 0.1056 0.0957 0.0583 0.0578 0.0765 0.0848 0.0614 9.45% YoY % 10.34% 64.15% 0.87% -24.44% -9.79% 38.11% - Horiz. % 171.99% 155.86% 94.95% 94.14% 124.59% 138.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2100 0.2200 0.0550 0.0600 0.0700 0.0750 0.0950 -
P/RPS 1.04 3.09 0.28 0.22 0.35 0.17 0.11 45.39% YoY % -66.34% 1,003.57% 27.27% -37.14% 105.88% 54.55% - Horiz. % 945.45% 2,809.09% 254.55% 200.00% 318.18% 154.55% 100.00%
P/EPS -6.05 -6.93 -8.09 -5.17 -6.03 -6.47 -6.25 -0.54% YoY % 12.70% 14.34% -56.48% 14.26% 6.80% -3.52% - Horiz. % 96.80% 110.88% 129.44% 82.72% 96.48% 103.52% 100.00%
EY -16.54 -14.43 -12.36 -19.33 -16.57 -15.47 -16.00 0.55% YoY % -14.62% -16.75% 36.06% -16.66% -7.11% 3.31% - Horiz. % 103.38% 90.19% 77.25% 120.81% 103.56% 96.69% 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 1.22 0.95 0.83 0.88 0.80 0.67 0.96 4.07% YoY % 28.42% 14.46% -5.68% 10.00% 19.40% -30.21% - Horiz. % 127.08% 98.96% 86.46% 91.67% 83.33% 69.79% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 26/08/16 27/08/15 02/09/14 29/08/13 -
Price 0.2450 0.2900 0.1800 0.0550 0.0650 0.0800 0.0850 -
P/RPS 1.22 4.08 0.92 0.21 0.32 0.18 0.10 51.70% YoY % -70.10% 343.48% 338.10% -34.38% 77.78% 80.00% - Horiz. % 1,220.00% 4,080.00% 920.00% 210.00% 320.00% 180.00% 100.00%
P/EPS -7.06 -9.14 -26.47 -4.74 -5.60 -6.90 -5.59 3.97% YoY % 22.76% 65.47% -458.44% 15.36% 18.84% -23.43% - Horiz. % 126.30% 163.51% 473.52% 84.79% 100.18% 123.43% 100.00%
EY -14.17 -10.94 -3.78 -21.09 -17.85 -14.50 -17.88 -3.80% YoY % -29.52% -189.42% 82.08% -18.15% -23.10% 18.90% - Horiz. % 79.25% 61.19% 21.14% 117.95% 99.83% 81.10% 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 1.42 1.25 2.70 0.80 0.74 0.71 0.86 8.71% YoY % 13.60% -53.70% 237.50% 8.11% 4.23% -17.44% - Horiz. % 165.12% 145.35% 313.95% 93.02% 86.05% 82.56% 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.
Comment
MMAG Holdings - Quarter 1 ( 30.06.2016).pdf 
