Highlights

[MMAG] YoY Annualized Quarter Result on 2016-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     -1.64%    YoY -     21.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 184,300 48,706 156,337 267,494 232,128 384,788 644,934 -18.83%
  YoY % 278.39% -68.85% -41.55% 15.24% -39.67% -40.34% -
  Horiz. % 28.58% 7.55% 24.24% 41.48% 35.99% 59.66% 100.00%
PBT -24,322 -17,402 -10,272 -11,850 -15,158 -17,909 885 -
  YoY % -39.76% -69.42% 13.32% 21.82% 15.36% -2,122.89% -
  Horiz. % -2,747.29% -1,965.66% -1,160.24% -1,338.55% -1,712.20% -2,022.89% 100.00%
Tax 0 -42 -92 0 0 38 -56 -
  YoY % 0.00% 53.62% 0.00% 0.00% 0.00% 169.05% -
  Horiz. % -0.00% 76.19% 164.29% -0.00% -0.00% -69.05% 100.00%
NP -24,322 -17,445 -10,364 -11,850 -15,158 -17,870 829 -
  YoY % -39.42% -68.33% 12.55% 21.82% 15.18% -2,254.82% -
  Horiz. % -2,932.80% -2,103.54% -1,249.68% -1,428.94% -1,827.81% -2,154.82% 100.00%
NP to SH -24,125 -17,304 -10,766 -11,842 -15,121 -17,836 865 -
  YoY % -39.42% -60.72% 9.09% 21.68% 15.22% -2,161.17% -
  Horiz. % -2,787.98% -1,999.69% -1,244.22% -1,368.57% -1,747.46% -2,061.17% 100.00%
Tax Rate - % - % - % - % - % - % 6.33 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 208,622 66,151 166,701 279,345 247,286 402,658 644,105 -17.12%
  YoY % 215.37% -60.32% -40.32% 12.96% -38.59% -37.49% -
  Horiz. % 32.39% 10.27% 25.88% 43.37% 38.39% 62.51% 100.00%
Net Worth 110,585 121,968 48,204 58,658 75,288 91,320 75,860 6.48%
  YoY % -9.33% 153.02% -17.82% -22.09% -17.56% 20.38% -
  Horiz. % 145.77% 160.78% 63.54% 77.32% 99.25% 120.38% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 110,585 121,968 48,204 58,658 75,288 91,320 75,860 6.48%
  YoY % -9.33% 153.02% -17.82% -22.09% -17.56% 20.38% -
  Horiz. % 145.77% 160.78% 63.54% 77.32% 99.25% 120.38% 100.00%
NOSH 715,763 627,085 359,467 953,799 953,025 891,800 721,110 -0.12%
  YoY % 14.14% 74.45% -62.31% 0.08% 6.87% 23.67% -
  Horiz. % 99.26% 86.96% 49.85% 132.27% 132.16% 123.67% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -13.20 % -35.82 % -6.63 % -4.43 % -6.53 % -4.64 % 0.13 % -
  YoY % 63.15% -440.27% -49.66% 32.16% -40.73% -3,669.23% -
  Horiz. % -10,153.85% -27,553.85% -5,100.00% -3,407.69% -5,023.08% -3,569.23% 100.00%
ROE -21.82 % -14.19 % -22.34 % -20.19 % -20.08 % -19.53 % 1.14 % -
  YoY % -53.77% 36.48% -10.65% -0.55% -2.82% -1,813.16% -
  Horiz. % -1,914.04% -1,244.74% -1,959.65% -1,771.05% -1,761.40% -1,713.16% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.75 7.77 43.49 28.05 24.36 43.15 89.44 -18.73%
  YoY % 231.40% -82.13% 55.04% 15.15% -43.55% -51.76% -
  Horiz. % 28.79% 8.69% 48.62% 31.36% 27.24% 48.24% 100.00%
EPS -3.44 -3.21 -3.73 -1.24 -1.59 -2.00 0.12 -
  YoY % -7.17% 13.94% -200.81% 22.01% 20.50% -1,766.67% -
  Horiz. % -2,866.67% -2,675.00% -3,108.33% -1,033.33% -1,325.00% -1,666.67% 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 0.1545 0.1945 0.1341 0.0615 0.0790 0.1024 0.1052 6.61%
  YoY % -20.57% 45.04% 118.05% -22.15% -22.85% -2.66% -
  Horiz. % 146.86% 184.89% 127.47% 58.46% 75.10% 97.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,058,759
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.41 4.60 14.77 25.26 21.92 36.34 60.91 -18.83%
  YoY % 278.48% -68.86% -41.53% 15.24% -39.68% -40.34% -
  Horiz. % 28.58% 7.55% 24.25% 41.47% 35.99% 59.66% 100.00%
EPS -2.28 -1.63 -1.02 -1.12 -1.43 -1.68 0.08 -
  YoY % -39.88% -59.80% 8.93% 21.68% 14.88% -2,200.00% -
  Horiz. % -2,850.00% -2,037.50% -1,275.00% -1,400.00% -1,787.50% -2,100.00% 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 0.1044 0.1152 0.0455 0.0554 0.0711 0.0863 0.0717 6.46%
  YoY % -9.37% 153.19% -17.87% -22.08% -17.61% 20.36% -
  Horiz. % 145.61% 160.67% 63.46% 77.27% 99.16% 120.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2900 0.2300 0.2000 0.0500 0.0600 0.0550 0.0800 -
P/RPS 1.13 2.96 0.46 0.18 0.25 0.13 0.09 52.42%
  YoY % -61.82% 543.48% 155.56% -28.00% 92.31% 44.44% -
  Horiz. % 1,255.56% 3,288.89% 511.11% 200.00% 277.78% 144.44% 100.00%
P/EPS -8.60 -8.34 -6.68 -4.03 -3.78 -2.75 66.67 -
  YoY % -3.12% -24.85% -65.76% -6.61% -37.45% -104.12% -
  Horiz. % -12.90% -12.51% -10.02% -6.04% -5.67% -4.12% 100.00%
EY -11.62 -12.00 -14.98 -24.83 -26.44 -36.36 1.50 -
  YoY % 3.17% 19.89% 39.67% 6.09% 27.28% -2,524.00% -
  Horiz. % -774.67% -800.00% -998.67% -1,655.33% -1,762.67% -2,424.00% 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 1.88 1.18 1.49 0.81 0.76 0.54 0.76 16.29%
  YoY % 59.32% -20.81% 83.95% 6.58% 40.74% -28.95% -
  Horiz. % 247.37% 155.26% 196.05% 106.58% 100.00% 71.05% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 -
Price 0.3000 0.2550 0.1750 0.0600 0.0600 0.0600 0.1050 -
P/RPS 1.17 3.28 0.40 0.21 0.25 0.14 0.12 46.14%
  YoY % -64.33% 720.00% 90.48% -16.00% 78.57% 16.67% -
  Horiz. % 975.00% 2,733.33% 333.33% 175.00% 208.33% 116.67% 100.00%
P/EPS -8.90 -9.24 -5.84 -4.83 -3.78 -3.00 87.50 -
  YoY % 3.68% -58.22% -20.91% -27.78% -26.00% -103.43% -
  Horiz. % -10.17% -10.56% -6.67% -5.52% -4.32% -3.43% 100.00%
EY -11.24 -10.82 -17.12 -20.69 -26.44 -33.33 1.14 -
  YoY % -3.88% 36.80% 17.25% 21.75% 20.67% -3,023.68% -
  Horiz. % -985.96% -949.12% -1,501.75% -1,814.91% -2,319.30% -2,923.68% 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 1.94 1.31 1.30 0.98 0.76 0.59 1.00 11.67%
  YoY % 48.09% 0.77% 32.65% 28.95% 28.81% -41.00% -
  Horiz. % 194.00% 131.00% 130.00% 98.00% 76.00% 59.00% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS