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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 48,706 156,337 267,494 232,128 384,788 644,934 556,292 -33.35%
  YoY % -68.85% -41.55% 15.24% -39.67% -40.34% 15.93% -
  Horiz. % 8.76% 28.10% 48.09% 41.73% 69.17% 115.93% 100.00%
PBT -17,402 -10,272 -11,850 -15,158 -17,909 885 9,222 -
  YoY % -69.42% 13.32% 21.82% 15.36% -2,122.89% -90.40% -
  Horiz. % -188.69% -111.38% -128.50% -164.36% -194.19% 9.60% 100.00%
Tax -42 -92 0 0 38 -56 -1,390 -44.03%
  YoY % 53.62% 0.00% 0.00% 0.00% 169.05% 95.97% -
  Horiz. % 3.07% 6.62% -0.00% -0.00% -2.78% 4.03% 100.00%
NP -17,445 -10,364 -11,850 -15,158 -17,870 829 7,832 -
  YoY % -68.33% 12.55% 21.82% 15.18% -2,254.82% -89.41% -
  Horiz. % -222.74% -132.33% -151.31% -193.55% -228.18% 10.59% 100.00%
NP to SH -17,304 -10,766 -11,842 -15,121 -17,836 865 7,940 -
  YoY % -60.72% 9.09% 21.68% 15.22% -2,161.17% -89.10% -
  Horiz. % -217.93% -135.60% -149.15% -190.45% -224.63% 10.90% 100.00%
Tax Rate - % - % - % - % - % 6.33 % 15.08 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -58.02% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 41.98% 100.00%
Total Cost 66,151 166,701 279,345 247,286 402,658 644,105 548,460 -29.70%
  YoY % -60.32% -40.32% 12.96% -38.59% -37.49% 17.44% -
  Horiz. % 12.06% 30.39% 50.93% 45.09% 73.42% 117.44% 100.00%
Net Worth 121,968 48,204 58,658 75,288 91,320 75,860 55,153 14.14%
  YoY % 153.02% -17.82% -22.09% -17.56% 20.38% 37.55% -
  Horiz. % 221.14% 87.40% 106.36% 136.51% 165.58% 137.55% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 121,968 48,204 58,658 75,288 91,320 75,860 55,153 14.14%
  YoY % 153.02% -17.82% -22.09% -17.56% 20.38% 37.55% -
  Horiz. % 221.14% 87.40% 106.36% 136.51% 165.58% 137.55% 100.00%
NOSH 627,085 359,467 953,799 953,025 891,800 721,110 556,542 2.01%
  YoY % 74.45% -62.31% 0.08% 6.87% 23.67% 29.57% -
  Horiz. % 112.68% 64.59% 171.38% 171.24% 160.24% 129.57% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -35.82 % -6.63 % -4.43 % -6.53 % -4.64 % 0.13 % 1.41 % -
  YoY % -440.27% -49.66% 32.16% -40.73% -3,669.23% -90.78% -
  Horiz. % -2,540.43% -470.21% -314.18% -463.12% -329.08% 9.22% 100.00%
ROE -14.19 % -22.34 % -20.19 % -20.08 % -19.53 % 1.14 % 14.40 % -
  YoY % 36.48% -10.65% -0.55% -2.82% -1,813.16% -92.08% -
  Horiz. % -98.54% -155.14% -140.21% -139.44% -135.62% 7.92% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.77 43.49 28.05 24.36 43.15 89.44 99.96 -34.66%
  YoY % -82.13% 55.04% 15.15% -43.55% -51.76% -10.52% -
  Horiz. % 7.77% 43.51% 28.06% 24.37% 43.17% 89.48% 100.00%
EPS -3.21 -3.73 -1.24 -1.59 -2.00 0.12 1.43 -
  YoY % 13.94% -200.81% 22.01% 20.50% -1,766.67% -91.61% -
  Horiz. % -224.48% -260.84% -86.71% -111.19% -139.86% 8.39% 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 0.1945 0.1341 0.0615 0.0790 0.1024 0.1052 0.0991 11.89%
  YoY % 45.04% 118.05% -22.15% -22.85% -2.66% 6.16% -
  Horiz. % 196.27% 135.32% 62.06% 79.72% 103.33% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.78 21.77 37.25 32.33 53.59 89.82 77.48 -33.36%
  YoY % -68.86% -41.56% 15.22% -39.67% -40.34% 15.93% -
  Horiz. % 8.75% 28.10% 48.08% 41.73% 69.17% 115.93% 100.00%
EPS -2.41 -1.50 -1.65 -2.11 -2.48 0.12 1.11 -
  YoY % -60.67% 9.09% 21.80% 14.92% -2,166.67% -89.19% -
  Horiz. % -217.12% -135.14% -148.65% -190.09% -223.42% 10.81% 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 0.1699 0.0671 0.0817 0.1049 0.1272 0.1057 0.0768 14.14%
  YoY % 153.20% -17.87% -22.12% -17.53% 20.34% 37.63% -
  Horiz. % 221.22% 87.37% 106.38% 136.59% 165.62% 137.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2300 0.2000 0.0500 0.0600 0.0550 0.0800 0.0900 -
P/RPS 2.96 0.46 0.18 0.25 0.13 0.09 0.09 78.95%
  YoY % 543.48% 155.56% -28.00% 92.31% 44.44% 0.00% -
  Horiz. % 3,288.89% 511.11% 200.00% 277.78% 144.44% 100.00% 100.00%
P/EPS -8.34 -6.68 -4.03 -3.78 -2.75 66.67 6.31 -
  YoY % -24.85% -65.76% -6.61% -37.45% -104.12% 956.58% -
  Horiz. % -132.17% -105.86% -63.87% -59.90% -43.58% 1,056.58% 100.00%
EY -12.00 -14.98 -24.83 -26.44 -36.36 1.50 15.85 -
  YoY % 19.89% 39.67% 6.09% 27.28% -2,524.00% -90.54% -
  Horiz. % -75.71% -94.51% -156.66% -166.81% -229.40% 9.46% 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 1.18 1.49 0.81 0.76 0.54 0.76 0.91 4.42%
  YoY % -20.81% 83.95% 6.58% 40.74% -28.95% -16.48% -
  Horiz. % 129.67% 163.74% 89.01% 83.52% 59.34% 83.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 -
Price 0.2550 0.1750 0.0600 0.0600 0.0600 0.1050 0.1000 -
P/RPS 3.28 0.40 0.21 0.25 0.14 0.12 0.10 78.87%
  YoY % 720.00% 90.48% -16.00% 78.57% 16.67% 20.00% -
  Horiz. % 3,280.00% 400.00% 210.00% 250.00% 140.00% 120.00% 100.00%
P/EPS -9.24 -5.84 -4.83 -3.78 -3.00 87.50 7.01 -
  YoY % -58.22% -20.91% -27.78% -26.00% -103.43% 1,148.22% -
  Horiz. % -131.81% -83.31% -68.90% -53.92% -42.80% 1,248.22% 100.00%
EY -10.82 -17.12 -20.69 -26.44 -33.33 1.14 14.27 -
  YoY % 36.80% 17.25% 21.75% 20.67% -3,023.68% -92.01% -
  Horiz. % -75.82% -119.97% -144.99% -185.28% -233.57% 7.99% 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 1.31 1.30 0.98 0.76 0.59 1.00 1.01 4.43%
  YoY % 0.77% 32.65% 28.95% 28.81% -41.00% -0.99% -
  Horiz. % 129.70% 128.71% 97.03% 75.25% 58.42% 99.01% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers