Highlights

[MMAG] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     -6.82%    YoY -     17.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 156,824 38,628 173,626 268,732 211,716 378,582 639,038 -20.87%
  YoY % 305.99% -77.75% -35.39% 26.93% -44.08% -40.76% -
  Horiz. % 24.54% 6.04% 27.17% 42.05% 33.13% 59.24% 100.00%
PBT -22,522 -13,084 -6,640 -11,656 -14,244 -27,312 -13,438 8.98%
  YoY % -72.13% -97.05% 43.03% 18.17% 47.85% -103.24% -
  Horiz. % 167.60% 97.37% 49.41% 86.74% 106.00% 203.24% 100.00%
Tax 0 0 -96 0 0 0 -84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 114.29% -0.00% -0.00% -0.00% 100.00%
NP -22,522 -13,084 -6,736 -11,656 -14,244 -27,312 -13,522 8.87%
  YoY % -72.13% -94.24% 42.21% 18.17% 47.85% -101.98% -
  Horiz. % 166.56% 96.76% 49.82% 86.20% 105.34% 201.98% 100.00%
NP to SH -22,342 -12,986 -7,340 -11,652 -14,110 -27,266 -13,472 8.79%
  YoY % -72.05% -76.92% 37.01% 17.42% 48.25% -102.39% -
  Horiz. % 165.84% 96.39% 54.48% 86.49% 104.74% 202.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 179,346 51,712 180,362 280,388 225,960 405,894 652,560 -19.36%
  YoY % 246.82% -71.33% -35.67% 24.09% -44.33% -37.80% -
  Horiz. % 27.48% 7.92% 27.64% 42.97% 34.63% 62.20% 100.00%
Net Worth 115,213 109,510 17,059 62,175 79,607 89,401 67,722 9.26%
  YoY % 5.21% 541.94% -72.56% -21.90% -10.96% 32.01% -
  Horiz. % 170.13% 161.71% 25.19% 91.81% 117.55% 132.01% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 115,213 109,510 17,059 62,175 79,607 89,401 67,722 9.26%
  YoY % 5.21% 541.94% -72.56% -21.90% -10.96% 32.01% -
  Horiz. % 170.13% 161.71% 25.19% 91.81% 117.55% 132.01% 100.00%
NOSH 702,952 523,723 253,103 955,081 953,378 873,910 724,301 -0.50%
  YoY % 34.22% 106.92% -73.50% 0.18% 9.09% 20.66% -
  Horiz. % 97.05% 72.31% 34.94% 131.86% 131.63% 120.66% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -14.36 % -33.87 % -3.88 % -4.34 % -6.73 % -7.21 % -2.12 % 37.53%
  YoY % 57.60% -772.94% 10.60% 35.51% 6.66% -240.09% -
  Horiz. % 677.36% 1,597.64% 183.02% 204.72% 317.45% 340.09% 100.00%
ROE -19.39 % -11.86 % -43.03 % -18.74 % -17.72 % -30.50 % -19.89 % -0.42%
  YoY % -63.49% 72.44% -129.62% -5.76% 41.90% -53.34% -
  Horiz. % 97.49% 59.63% 216.34% 94.22% 89.09% 153.34% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.31 7.38 68.60 28.14 22.21 43.32 88.23 -20.47%
  YoY % 202.30% -89.24% 143.78% 26.70% -48.73% -50.90% -
  Horiz. % 25.29% 8.36% 77.75% 31.89% 25.17% 49.10% 100.00%
EPS -3.22 -2.64 -2.90 -1.22 -1.48 -3.12 -1.86 9.57%
  YoY % -21.97% 8.97% -137.70% 17.57% 52.56% -67.74% -
  Horiz. % 173.12% 141.94% 155.91% 65.59% 79.57% 167.74% 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 0.1639 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 9.80%
  YoY % -21.62% 210.24% 3.53% -22.04% -18.38% 9.41% -
  Horiz. % 175.29% 223.64% 72.09% 69.63% 89.30% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,312,469
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.95 2.94 13.23 20.48 16.13 28.85 48.69 -20.87%
  YoY % 306.46% -77.78% -35.40% 26.97% -44.09% -40.75% -
  Horiz. % 24.54% 6.04% 27.17% 42.06% 33.13% 59.25% 100.00%
EPS -1.70 -0.99 -0.56 -0.89 -1.08 -2.08 -1.03 8.71%
  YoY % -71.72% -76.79% 37.08% 17.59% 48.08% -101.94% -
  Horiz. % 165.05% 96.12% 54.37% 86.41% 104.85% 201.94% 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 0.0878 0.0834 0.0130 0.0474 0.0607 0.0681 0.0516 9.26%
  YoY % 5.28% 541.54% -72.57% -21.91% -10.87% 31.98% -
  Horiz. % 170.16% 161.63% 25.19% 91.86% 117.64% 131.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3350 0.2800 0.2350 0.0550 0.0600 0.0750 0.0850 -
P/RPS 1.50 3.80 0.34 0.20 0.27 0.17 0.10 57.01%
  YoY % -60.53% 1,017.65% 70.00% -25.93% 58.82% 70.00% -
  Horiz. % 1,500.00% 3,800.00% 340.00% 200.00% 270.00% 170.00% 100.00%
P/EPS -10.54 -11.29 -8.10 -4.51 -4.05 -2.40 -4.57 14.94%
  YoY % 6.64% -39.38% -79.60% -11.36% -68.75% 47.48% -
  Horiz. % 230.63% 247.05% 177.24% 98.69% 88.62% 52.52% 100.00%
EY -9.49 -8.86 -12.34 -22.18 -24.67 -41.60 -21.88 -12.99%
  YoY % -7.11% 28.20% 44.36% 10.09% 40.70% -90.13% -
  Horiz. % 43.37% 40.49% 56.40% 101.37% 112.75% 190.13% 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 2.04 1.34 3.49 0.84 0.72 0.73 0.91 14.39%
  YoY % 52.24% -61.60% 315.48% 16.67% -1.37% -19.78% -
  Horiz. % 224.18% 147.25% 383.52% 92.31% 79.12% 80.22% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.3000 0.2550 0.2050 0.0500 0.0700 0.0700 0.0800 -
P/RPS 1.34 3.46 0.30 0.18 0.32 0.16 0.09 56.82%
  YoY % -61.27% 1,053.33% 66.67% -43.75% 100.00% 77.78% -
  Horiz. % 1,488.89% 3,844.44% 333.33% 200.00% 355.56% 177.78% 100.00%
P/EPS -9.44 -10.28 -7.07 -4.10 -4.73 -2.24 -4.30 14.00%
  YoY % 8.17% -45.40% -72.44% 13.32% -111.16% 47.91% -
  Horiz. % 219.53% 239.07% 164.42% 95.35% 110.00% 52.09% 100.00%
EY -10.59 -9.72 -14.15 -24.40 -21.14 -44.57 -23.25 -12.28%
  YoY % -8.95% 31.31% 42.01% -15.42% 52.57% -91.70% -
  Horiz. % 45.55% 41.81% 60.86% 104.95% 90.92% 191.70% 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 1.83 1.22 3.04 0.77 0.84 0.68 0.86 13.41%
  YoY % 50.00% -59.87% 294.81% -8.33% 23.53% -20.93% -
  Horiz. % 212.79% 141.86% 353.49% 89.53% 97.67% 79.07% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

313  301  578  1094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.50+0.06 
 MLAB 0.03-0.005 
 SAPNRG 0.045-0.005 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.03+0.005 
 MMAG 0.090.00 
 XOX 0.030.00 
 FOCUS-WD 0.0050.00 
 KANGER 0.020.00 
PARTNERS & BROKERS