Highlights

[MMAG] YoY Annualized Quarter Result on 2012-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     77.87%    YoY -     411.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 232,128 384,788 644,934 556,292 35,272 4,810 5,101 88.89%
  YoY % -39.67% -40.34% 15.93% 1,477.15% 633.20% -5.70% -
  Horiz. % 4,550.34% 7,542.89% 12,642.47% 10,904.84% 691.43% 94.30% 100.00%
PBT -15,158 -17,909 885 9,222 -2,550 -1,444 -3,621 26.94%
  YoY % 15.36% -2,122.89% -90.40% 461.58% -76.64% 60.13% -
  Horiz. % 418.59% 494.55% -24.45% -254.68% 70.43% 39.87% 100.00%
Tax 0 38 -56 -1,390 0 0 0 -
  YoY % 0.00% 169.05% 95.97% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -2.78% 4.03% 100.00% - - -
NP -15,158 -17,870 829 7,832 -2,550 -1,444 -3,621 26.94%
  YoY % 15.18% -2,254.82% -89.41% 407.06% -76.64% 60.13% -
  Horiz. % 418.59% 493.48% -22.90% -216.27% 70.43% 39.87% 100.00%
NP to SH -15,121 -17,836 865 7,940 -2,550 -1,444 -3,621 26.88%
  YoY % 15.22% -2,161.17% -89.10% 411.29% -76.64% 60.13% -
  Horiz. % 417.56% 492.53% -23.90% -219.26% 70.43% 39.87% 100.00%
Tax Rate - % - % 6.33 % 15.08 % - % - % - % -
  YoY % 0.00% 0.00% -58.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 41.98% 100.00% - - -
Total Cost 247,286 402,658 644,105 548,460 37,822 6,254 8,722 74.57%
  YoY % -38.59% -37.49% 17.44% 1,350.08% 504.71% -28.29% -
  Horiz. % 2,834.99% 4,616.23% 7,384.27% 6,287.76% 433.61% 71.71% 100.00%
Net Worth 75,288 91,320 75,860 55,153 25,129 10,843 12,573 34.74%
  YoY % -17.56% 20.38% 37.55% 119.47% 131.76% -13.76% -
  Horiz. % 598.81% 726.32% 603.36% 438.66% 199.87% 86.24% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 75,288 91,320 75,860 55,153 25,129 10,843 12,573 34.74%
  YoY % -17.56% 20.38% 37.55% 119.47% 131.76% -13.76% -
  Horiz. % 598.81% 726.32% 603.36% 438.66% 199.87% 86.24% 100.00%
NOSH 953,025 891,800 721,110 556,542 289,848 132,073 132,487 38.92%
  YoY % 6.87% 23.67% 29.57% 92.01% 119.46% -0.31% -
  Horiz. % 719.33% 673.12% 544.28% 420.07% 218.77% 99.69% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -6.53 % -4.64 % 0.13 % 1.41 % -7.23 % -30.02 % -70.99 % -32.80%
  YoY % -40.73% -3,669.23% -90.78% 119.50% 75.92% 57.71% -
  Horiz. % 9.20% 6.54% -0.18% -1.99% 10.18% 42.29% 100.00%
ROE -20.08 % -19.53 % 1.14 % 14.40 % -10.15 % -13.32 % -28.80 % -5.83%
  YoY % -2.82% -1,813.16% -92.08% 241.87% 23.80% 53.75% -
  Horiz. % 69.72% 67.81% -3.96% -50.00% 35.24% 46.25% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.36 43.15 89.44 99.96 12.17 3.64 3.85 35.98%
  YoY % -43.55% -51.76% -10.52% 721.36% 234.34% -5.45% -
  Horiz. % 632.73% 1,120.78% 2,323.12% 2,596.36% 316.10% 94.55% 100.00%
EPS -1.59 -2.00 0.12 1.43 -0.88 -1.09 -2.73 -8.61%
  YoY % 20.50% -1,766.67% -91.61% 262.50% 19.27% 60.07% -
  Horiz. % 58.24% 73.26% -4.40% -52.38% 32.23% 39.93% 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 0.0790 0.1024 0.1052 0.0991 0.0867 0.0821 0.0949 -3.01%
  YoY % -22.85% -2.66% 6.16% 14.30% 5.60% -13.49% -
  Horiz. % 83.25% 107.90% 110.85% 104.43% 91.36% 86.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,058,869
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.92 36.34 60.91 52.54 3.33 0.45 0.48 89.01%
  YoY % -39.68% -40.34% 15.93% 1,477.78% 640.00% -6.25% -
  Horiz. % 4,566.67% 7,570.83% 12,689.58% 10,945.83% 693.75% 93.75% 100.00%
EPS -1.43 -1.68 0.08 0.75 -0.24 -0.14 -0.34 27.04%
  YoY % 14.88% -2,200.00% -89.33% 412.50% -71.43% 58.82% -
  Horiz. % 420.59% 494.12% -23.53% -220.59% 70.59% 41.18% 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 0.0711 0.0862 0.0716 0.0521 0.0237 0.0102 0.0119 34.69%
  YoY % -17.52% 20.39% 37.43% 119.83% 132.35% -14.29% -
  Horiz. % 597.48% 724.37% 601.68% 437.82% 199.16% 85.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0600 0.0550 0.0800 0.0900 0.0500 0.1200 0.0600 -
P/RPS 0.25 0.13 0.09 0.09 0.41 3.29 1.56 -26.29%
  YoY % 92.31% 44.44% 0.00% -78.05% -87.54% 110.90% -
  Horiz. % 16.03% 8.33% 5.77% 5.77% 26.28% 210.90% 100.00%
P/EPS -3.78 -2.75 66.67 6.31 -5.68 -10.98 -2.20 9.44%
  YoY % -37.45% -104.12% 956.58% 211.09% 48.27% -399.09% -
  Horiz. % 171.82% 125.00% -3,030.45% -286.82% 258.18% 499.09% 100.00%
EY -26.44 -36.36 1.50 15.85 -17.60 -9.11 -45.56 -8.67%
  YoY % 27.28% -2,524.00% -90.54% 190.06% -93.19% 80.00% -
  Horiz. % 58.03% 79.81% -3.29% -34.79% 38.63% 20.00% 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 0.76 0.54 0.76 0.91 0.58 1.46 0.63 3.17%
  YoY % 40.74% -28.95% -16.48% 56.90% -60.27% 131.75% -
  Horiz. % 120.63% 85.71% 120.63% 144.44% 92.06% 231.75% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 24/02/10 -
Price 0.0600 0.0600 0.1050 0.1000 0.0900 0.1400 0.0600 -
P/RPS 0.25 0.14 0.12 0.10 0.74 3.84 1.56 -26.29%
  YoY % 78.57% 16.67% 20.00% -86.49% -80.73% 146.15% -
  Horiz. % 16.03% 8.97% 7.69% 6.41% 47.44% 246.15% 100.00%
P/EPS -3.78 -3.00 87.50 7.01 -10.23 -12.80 -2.20 9.44%
  YoY % -26.00% -103.43% 1,148.22% 168.52% 20.08% -481.82% -
  Horiz. % 171.82% 136.36% -3,977.27% -318.64% 465.00% 581.82% 100.00%
EY -26.44 -33.33 1.14 14.27 -9.78 -7.81 -45.56 -8.67%
  YoY % 20.67% -3,023.68% -92.01% 245.91% -25.22% 82.86% -
  Horiz. % 58.03% 73.16% -2.50% -31.32% 21.47% 17.14% 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 0.76 0.59 1.00 1.01 1.04 1.71 0.63 3.17%
  YoY % 28.81% -41.00% -0.99% -2.88% -39.18% 171.43% -
  Horiz. % 120.63% 93.65% 158.73% 160.32% 165.08% 271.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

264  476  619  1060 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 MTRONIC 0.135+0.015 
 KANGER 0.1750.00 
 INIX 0.33+0.065 
 SAPNRG 0.13+0.01 
 KNM 0.23+0.02 
 BINTAI 1.13-0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS