Highlights

[MMAG] YoY Annualized Quarter Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -179.25%    YoY -     -102.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 173,626 268,732 211,716 378,582 639,038 547,140 26,962 36.36%
  YoY % -35.39% 26.93% -44.08% -40.76% 16.80% 1,929.30% -
  Horiz. % 643.97% 996.71% 785.24% 1,404.13% 2,370.14% 2,029.30% 100.00%
PBT -6,640 -11,656 -14,244 -27,312 -13,438 5,740 -2,728 15.97%
  YoY % 43.03% 18.17% 47.85% -103.24% -334.11% 310.41% -
  Horiz. % 243.40% 427.27% 522.14% 1,001.17% 492.60% -210.41% 100.00%
Tax -96 0 0 0 -84 -1,412 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 94.05% 0.00% -
  Horiz. % 6.80% -0.00% -0.00% -0.00% 5.95% 100.00% -
NP -6,736 -11,656 -14,244 -27,312 -13,522 4,328 -2,728 16.24%
  YoY % 42.21% 18.17% 47.85% -101.98% -412.43% 258.65% -
  Horiz. % 246.92% 427.27% 522.14% 1,001.17% 495.67% -158.65% 100.00%
NP to SH -7,340 -11,652 -14,110 -27,266 -13,472 4,464 -2,728 17.92%
  YoY % 37.01% 17.42% 48.25% -102.39% -401.79% 263.64% -
  Horiz. % 269.06% 427.13% 517.23% 999.49% 493.84% -163.64% 100.00%
Tax Rate - % - % - % - % - % 24.60 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 180,362 280,388 225,960 405,894 652,560 542,812 29,690 35.04%
  YoY % -35.67% 24.09% -44.33% -37.80% 20.22% 1,728.27% -
  Horiz. % 607.48% 944.39% 761.06% 1,367.11% 2,197.91% 1,828.27% 100.00%
Net Worth 17,059 62,175 79,607 89,401 67,722 50,464 21,106 -3.48%
  YoY % -72.56% -21.90% -10.96% 32.01% 34.20% 139.10% -
  Horiz. % 80.83% 294.59% 377.18% 423.58% 320.87% 239.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 17,059 62,175 79,607 89,401 67,722 50,464 21,106 -3.48%
  YoY % -72.56% -21.90% -10.96% 32.01% 34.20% 139.10% -
  Horiz. % 80.83% 294.59% 377.18% 423.58% 320.87% 239.10% 100.00%
NOSH 253,103 955,081 953,378 873,910 724,301 544,390 239,298 0.94%
  YoY % -73.50% 0.18% 9.09% 20.66% 33.05% 127.49% -
  Horiz. % 105.77% 399.12% 398.41% 365.20% 302.68% 227.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.88 % -4.34 % -6.73 % -7.21 % -2.12 % 0.79 % -10.12 % -14.75%
  YoY % 10.60% 35.51% 6.66% -240.09% -368.35% 107.81% -
  Horiz. % 38.34% 42.89% 66.50% 71.25% 20.95% -7.81% 100.00%
ROE -43.03 % -18.74 % -17.72 % -30.50 % -19.89 % 8.85 % -12.93 % 22.17%
  YoY % -129.62% -5.76% 41.90% -53.34% -324.75% 168.45% -
  Horiz. % 332.79% 144.93% 137.05% 235.89% 153.83% -68.45% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 68.60 28.14 22.21 43.32 88.23 100.51 11.27 35.09%
  YoY % 143.78% 26.70% -48.73% -50.90% -12.22% 791.84% -
  Horiz. % 608.70% 249.69% 197.07% 384.38% 782.87% 891.84% 100.00%
EPS -2.90 -1.22 -1.48 -3.12 -1.86 0.82 -1.14 16.82%
  YoY % -137.70% 17.57% 52.56% -67.74% -326.83% 171.93% -
  Horiz. % 254.39% 107.02% 129.82% 273.68% 163.16% -71.93% 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 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 0.0882 -4.38%
  YoY % 3.53% -22.04% -18.38% 9.41% 0.86% 5.10% -
  Horiz. % 76.42% 73.81% 94.67% 115.99% 106.01% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.18 37.43 29.49 52.73 89.00 76.20 3.76 36.33%
  YoY % -35.40% 26.92% -44.07% -40.75% 16.80% 1,926.60% -
  Horiz. % 643.09% 995.48% 784.31% 1,402.39% 2,367.02% 2,026.60% 100.00%
EPS -1.02 -1.62 -1.97 -3.80 -1.88 0.62 -0.38 17.87%
  YoY % 37.04% 17.77% 48.16% -102.13% -403.23% 263.16% -
  Horiz. % 268.42% 426.32% 518.42% 1,000.00% 494.74% -163.16% 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 0.0238 0.0866 0.1109 0.1245 0.0943 0.0703 0.0294 -3.46%
  YoY % -72.52% -21.91% -10.92% 32.03% 34.14% 139.12% -
  Horiz. % 80.95% 294.56% 377.21% 423.47% 320.75% 239.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 0.0400 -
P/RPS 0.34 0.20 0.27 0.17 0.10 0.09 0.36 -0.95%
  YoY % 70.00% -25.93% 58.82% 70.00% 11.11% -75.00% -
  Horiz. % 94.44% 55.56% 75.00% 47.22% 27.78% 25.00% 100.00%
P/EPS -8.10 -4.51 -4.05 -2.40 -4.57 10.98 -3.51 14.94%
  YoY % -79.60% -11.36% -68.75% 47.48% -141.62% 412.82% -
  Horiz. % 230.77% 128.49% 115.38% 68.38% 130.20% -312.82% 100.00%
EY -12.34 -22.18 -24.67 -41.60 -21.88 9.11 -28.50 -13.01%
  YoY % 44.36% 10.09% 40.70% -90.13% -340.18% 131.96% -
  Horiz. % 43.30% 77.82% 86.56% 145.96% 76.77% -31.96% 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 3.49 0.84 0.72 0.73 0.91 0.97 0.45 40.65%
  YoY % 315.48% 16.67% -1.37% -19.78% -6.19% 115.56% -
  Horiz. % 775.56% 186.67% 160.00% 162.22% 202.22% 215.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 -
Price 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 0.0500 -
P/RPS 0.30 0.18 0.32 0.16 0.09 0.09 0.44 -6.18%
  YoY % 66.67% -43.75% 100.00% 77.78% 0.00% -79.55% -
  Horiz. % 68.18% 40.91% 72.73% 36.36% 20.45% 20.45% 100.00%
P/EPS -7.07 -4.10 -4.73 -2.24 -4.30 10.98 -4.39 8.26%
  YoY % -72.44% 13.32% -111.16% 47.91% -139.16% 350.11% -
  Horiz. % 161.05% 93.39% 107.74% 51.03% 97.95% -250.11% 100.00%
EY -14.15 -24.40 -21.14 -44.57 -23.25 9.11 -22.80 -7.64%
  YoY % 42.01% -15.42% 52.57% -91.70% -355.21% 139.96% -
  Horiz. % 62.06% 107.02% 92.72% 195.48% 101.97% -39.96% 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 3.04 0.77 0.84 0.68 0.86 0.97 0.57 32.15%
  YoY % 294.81% -8.33% 23.53% -20.93% -11.34% 70.18% -
  Horiz. % 533.33% 135.09% 147.37% 119.30% 150.88% 170.18% 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