Highlights

[MMAG] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     106.42%    YoY -     -89.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 267,494 232,128 384,788 644,934 556,292 35,272 4,810 95.25%
  YoY % 15.24% -39.67% -40.34% 15.93% 1,477.15% 633.20% -
  Horiz. % 5,560.45% 4,825.28% 7,998.64% 13,406.35% 11,563.72% 733.20% 100.00%
PBT -11,850 -15,158 -17,909 885 9,222 -2,550 -1,444 41.98%
  YoY % 21.82% 15.36% -2,122.89% -90.40% 461.58% -76.64% -
  Horiz. % 820.68% 1,049.77% 1,240.26% -61.31% -638.69% 176.64% 100.00%
Tax 0 0 38 -56 -1,390 0 0 -
  YoY % 0.00% 0.00% 169.05% 95.97% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -2.78% 4.03% 100.00% - -
NP -11,850 -15,158 -17,870 829 7,832 -2,550 -1,444 41.98%
  YoY % 21.82% 15.18% -2,254.82% -89.41% 407.06% -76.64% -
  Horiz. % 820.68% 1,049.77% 1,237.58% -57.43% -542.38% 176.64% 100.00%
NP to SH -11,842 -15,121 -17,836 865 7,940 -2,550 -1,444 41.96%
  YoY % 21.68% 15.22% -2,161.17% -89.10% 411.29% -76.64% -
  Horiz. % 820.13% 1,047.18% 1,235.18% -59.93% -549.86% 176.64% 100.00%
Tax Rate - % - % - % 6.33 % 15.08 % - % - % -
  YoY % 0.00% 0.00% 0.00% -58.02% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 41.98% 100.00% - -
Total Cost 279,345 247,286 402,658 644,105 548,460 37,822 6,254 88.25%
  YoY % 12.96% -38.59% -37.49% 17.44% 1,350.08% 504.71% -
  Horiz. % 4,466.19% 3,953.64% 6,437.73% 10,298.00% 8,768.81% 604.71% 100.00%
Net Worth 58,658 75,288 91,320 75,860 55,153 25,129 10,843 32.46%
  YoY % -22.09% -17.56% 20.38% 37.55% 119.47% 131.76% -
  Horiz. % 540.97% 694.34% 842.19% 699.62% 508.64% 231.76% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 58,658 75,288 91,320 75,860 55,153 25,129 10,843 32.46%
  YoY % -22.09% -17.56% 20.38% 37.55% 119.47% 131.76% -
  Horiz. % 540.97% 694.34% 842.19% 699.62% 508.64% 231.76% 100.00%
NOSH 953,799 953,025 891,800 721,110 556,542 289,848 132,073 38.99%
  YoY % 0.08% 6.87% 23.67% 29.57% 92.01% 119.46% -
  Horiz. % 722.17% 721.59% 675.23% 545.99% 421.39% 219.46% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.43 % -6.53 % -4.64 % 0.13 % 1.41 % -7.23 % -30.02 % -27.28%
  YoY % 32.16% -40.73% -3,669.23% -90.78% 119.50% 75.92% -
  Horiz. % 14.76% 21.75% 15.46% -0.43% -4.70% 24.08% 100.00%
ROE -20.19 % -20.08 % -19.53 % 1.14 % 14.40 % -10.15 % -13.32 % 7.17%
  YoY % -0.55% -2.82% -1,813.16% -92.08% 241.87% 23.80% -
  Horiz. % 151.58% 150.75% 146.62% -8.56% -108.11% 76.20% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.05 24.36 43.15 89.44 99.96 12.17 3.64 40.50%
  YoY % 15.15% -43.55% -51.76% -10.52% 721.36% 234.34% -
  Horiz. % 770.60% 669.23% 1,185.44% 2,457.14% 2,746.15% 334.34% 100.00%
EPS -1.24 -1.59 -2.00 0.12 1.43 -0.88 -1.09 2.17%
  YoY % 22.01% 20.50% -1,766.67% -91.61% 262.50% 19.27% -
  Horiz. % 113.76% 145.87% 183.49% -11.01% -131.19% 80.73% 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 0.0615 0.0790 0.1024 0.1052 0.0991 0.0867 0.0821 -4.70%
  YoY % -22.15% -22.85% -2.66% 6.16% 14.30% 5.60% -
  Horiz. % 74.91% 96.22% 124.73% 128.14% 120.71% 105.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,450
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.32 21.97 36.42 61.05 52.66 3.34 0.46 94.92%
  YoY % 15.25% -39.68% -40.34% 15.93% 1,476.65% 626.09% -
  Horiz. % 5,504.35% 4,776.09% 7,917.39% 13,271.74% 11,447.83% 726.09% 100.00%
EPS -1.12 -1.43 -1.69 0.08 0.75 -0.24 -0.14 41.38%
  YoY % 21.68% 15.38% -2,212.50% -89.33% 412.50% -71.43% -
  Horiz. % 800.00% 1,021.43% 1,207.14% -57.14% -535.71% 171.43% 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 0.0555 0.0713 0.0864 0.0718 0.0522 0.0238 0.0103 32.37%
  YoY % -22.16% -17.48% 20.33% 37.55% 119.33% 131.07% -
  Horiz. % 538.83% 692.23% 838.83% 697.09% 506.80% 231.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0500 0.0600 0.0550 0.0800 0.0900 0.0500 0.1200 -
P/RPS 0.18 0.25 0.13 0.09 0.09 0.41 3.29 -38.36%
  YoY % -28.00% 92.31% 44.44% 0.00% -78.05% -87.54% -
  Horiz. % 5.47% 7.60% 3.95% 2.74% 2.74% 12.46% 100.00%
P/EPS -4.03 -3.78 -2.75 66.67 6.31 -5.68 -10.98 -15.37%
  YoY % -6.61% -37.45% -104.12% 956.58% 211.09% 48.27% -
  Horiz. % 36.70% 34.43% 25.05% -607.19% -57.47% 51.73% 100.00%
EY -24.83 -26.44 -36.36 1.50 15.85 -17.60 -9.11 18.17%
  YoY % 6.09% 27.28% -2,524.00% -90.54% 190.06% -93.19% -
  Horiz. % 272.56% 290.23% 399.12% -16.47% -173.98% 193.19% 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 0.81 0.76 0.54 0.76 0.91 0.58 1.46 -9.34%
  YoY % 6.58% 40.74% -28.95% -16.48% 56.90% -60.27% -
  Horiz. % 55.48% 52.05% 36.99% 52.05% 62.33% 39.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 -
Price 0.0600 0.0600 0.0600 0.1050 0.1000 0.0900 0.1400 -
P/RPS 0.21 0.25 0.14 0.12 0.10 0.74 3.84 -38.36%
  YoY % -16.00% 78.57% 16.67% 20.00% -86.49% -80.73% -
  Horiz. % 5.47% 6.51% 3.65% 3.12% 2.60% 19.27% 100.00%
P/EPS -4.83 -3.78 -3.00 87.50 7.01 -10.23 -12.80 -14.98%
  YoY % -27.78% -26.00% -103.43% 1,148.22% 168.52% 20.08% -
  Horiz. % 37.73% 29.53% 23.44% -683.59% -54.77% 79.92% 100.00%
EY -20.69 -26.44 -33.33 1.14 14.27 -9.78 -7.81 17.61%
  YoY % 21.75% 20.67% -3,023.68% -92.01% 245.91% -25.22% -
  Horiz. % 264.92% 338.54% 426.76% -14.60% -182.71% 125.22% 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 0.98 0.76 0.59 1.00 1.01 1.04 1.71 -8.85%
  YoY % 28.95% 28.81% -41.00% -0.99% -2.88% -39.18% -
  Horiz. % 57.31% 44.44% 34.50% 58.48% 59.06% 60.82% 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
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+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!
PARTNERS & BROKERS