Highlights

[MMAG] YoY Annualized Quarter Result on 2016-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     41.74%    YoY -     2.88%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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