Highlights

[MMAG] YoY Cumulative Quarter Result on 2013-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -144.54%    YoY -     -181.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 63,038 49,008 93,583 150,582 129,847 2,828 1,272 91.54%
  YoY % 28.63% -47.63% -37.85% 15.97% 4,491.48% 122.33% -
  Horiz. % 4,955.82% 3,852.83% 7,357.15% 11,838.21% 10,208.10% 222.33% 100.00%
PBT -2,728 -2,841 -2,443 -2,254 3,697 -355 -231 50.85%
  YoY % 3.98% -16.29% -8.39% -160.97% 1,141.41% -53.68% -
  Horiz. % 1,180.95% 1,229.87% 1,057.58% 975.76% -1,600.43% 153.68% 100.00%
Tax 0 0 0 -398 -480 0 0 -
  YoY % 0.00% 0.00% 0.00% 17.08% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 82.92% 100.00% - -
NP -2,728 -2,841 -2,443 -2,652 3,217 -355 -231 50.85%
  YoY % 3.98% -16.29% 7.88% -182.44% 1,006.20% -53.68% -
  Horiz. % 1,180.95% 1,229.87% 1,057.58% 1,148.05% -1,392.64% 153.68% 100.00%
NP to SH -2,727 -2,808 -2,441 -2,628 3,217 -355 -231 50.84%
  YoY % 2.88% -15.03% 7.12% -181.69% 1,006.20% -53.68% -
  Horiz. % 1,180.52% 1,215.58% 1,056.71% 1,137.66% -1,392.64% 153.68% 100.00%
Tax Rate - % - % - % - % 12.98 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 65,766 51,849 96,026 153,234 126,630 3,183 1,503 87.61%
  YoY % 26.84% -46.01% -37.33% 21.01% 3,878.32% 111.78% -
  Horiz. % 4,375.65% 3,449.70% 6,388.96% 10,195.21% 8,425.15% 211.78% 100.00%
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.90%
  YoY % -24.51% -9.78% 38.08% 33.45% 332.59% -90.15% -
  Horiz. % 53.49% 70.86% 78.53% 56.88% 42.62% 9.85% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 64,319 85,208 94,441 68,397 51,253 11,848 120,255 -9.90%
  YoY % -24.51% -9.78% 38.08% 33.45% 332.59% -90.15% -
  Horiz. % 53.49% 70.86% 78.53% 56.88% 42.62% 9.85% 100.00%
NOSH 940,344 968,275 841,724 691,578 545,254 147,916 135,882 38.00%
  YoY % -2.88% 15.03% 21.71% 26.84% 268.62% 8.86% -
  Horiz. % 692.03% 712.58% 619.45% 508.95% 401.27% 108.86% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.33 % -5.80 % -2.61 % -1.76 % 2.48 % -12.55 % -18.16 % -21.24%
  YoY % 25.34% -122.22% -48.30% -170.97% 119.76% 30.89% -
  Horiz. % 23.84% 31.94% 14.37% 9.69% -13.66% 69.11% 100.00%
ROE -4.24 % -3.30 % -2.58 % -3.84 % 6.28 % -3.00 % -0.19 % 67.71%
  YoY % -28.48% -27.91% 32.81% -161.15% 309.33% -1,478.95% -
  Horiz. % 2,231.58% 1,736.84% 1,357.89% 2,021.05% -3,305.26% 1,578.95% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.70 5.06 11.12 21.77 23.81 1.91 0.94 38.68%
  YoY % 32.41% -54.50% -48.92% -8.57% 1,146.60% 103.19% -
  Horiz. % 712.77% 538.30% 1,182.98% 2,315.96% 2,532.98% 203.19% 100.00%
EPS -0.29 -0.29 -0.29 -0.38 0.59 -0.24 -0.17 9.30%
  YoY % 0.00% 0.00% 23.68% -164.41% 345.83% -41.18% -
  Horiz. % 170.59% 170.59% 170.59% 223.53% -347.06% 141.18% 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 0.0684 0.0880 0.1122 0.0989 0.0940 0.0801 0.8850 -34.71%
  YoY % -22.27% -21.57% 13.45% 5.21% 17.35% -90.95% -
  Horiz. % 7.73% 9.94% 12.68% 11.18% 10.62% 9.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,353
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.97 4.64 8.86 14.25 12.29 0.27 0.12 91.66%
  YoY % 28.66% -47.63% -37.82% 15.95% 4,451.85% 125.00% -
  Horiz. % 4,975.00% 3,866.67% 7,383.33% 11,875.00% 10,241.67% 225.00% 100.00%
EPS -0.26 -0.27 -0.23 -0.25 0.30 -0.03 -0.02 53.28%
  YoY % 3.70% -17.39% 8.00% -183.33% 1,100.00% -50.00% -
  Horiz. % 1,300.00% 1,350.00% 1,150.00% 1,250.00% -1,500.00% 150.00% 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 0.0609 0.0807 0.0894 0.0647 0.0485 0.0112 0.1138 -9.89%
  YoY % -24.54% -9.73% 38.18% 33.40% 333.04% -90.16% -
  Horiz. % 53.51% 70.91% 78.56% 56.85% 42.62% 9.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.0600 0.0700 0.0750 0.0950 0.1200 0.0800 0.0500 -
P/RPS 0.90 1.38 0.67 0.44 0.50 4.18 5.34 -25.66%
  YoY % -34.78% 105.97% 52.27% -12.00% -88.04% -21.72% -
  Horiz. % 16.85% 25.84% 12.55% 8.24% 9.36% 78.28% 100.00%
P/EPS -20.69 -24.14 -25.86 -25.00 20.34 -33.33 -29.41 -5.69%
  YoY % 14.29% 6.65% -3.44% -222.91% 161.03% -13.33% -
  Horiz. % 70.35% 82.08% 87.93% 85.01% -69.16% 113.33% 100.00%
EY -4.83 -4.14 -3.87 -4.00 4.92 -3.00 -3.40 6.02%
  YoY % -16.67% -6.98% 3.25% -181.30% 264.00% 11.76% -
  Horiz. % 142.06% 121.76% 113.82% 117.65% -144.71% 88.24% 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 0.88 0.80 0.67 0.96 1.28 1.00 0.06 56.39%
  YoY % 10.00% 19.40% -30.21% -25.00% 28.00% 1,566.67% -
  Horiz. % 1,466.67% 1,333.33% 1,116.67% 1,600.00% 2,133.33% 1,666.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 -
Price 0.0550 0.0650 0.0800 0.0850 0.3000 0.0400 0.0500 -
P/RPS 0.82 1.28 0.72 0.39 1.26 2.09 5.34 -26.80%
  YoY % -35.94% 77.78% 84.62% -69.05% -39.71% -60.86% -
  Horiz. % 15.36% 23.97% 13.48% 7.30% 23.60% 39.14% 100.00%
P/EPS -18.97 -22.41 -27.59 -22.37 50.85 -16.67 -29.41 -7.04%
  YoY % 15.35% 18.77% -23.33% -143.99% 405.04% 43.32% -
  Horiz. % 64.50% 76.20% 93.81% 76.06% -172.90% 56.68% 100.00%
EY -5.27 -4.46 -3.63 -4.47 1.97 -6.00 -3.40 7.57%
  YoY % -18.16% -22.87% 18.79% -326.90% 132.83% -76.47% -
  Horiz. % 155.00% 131.18% 106.76% 131.47% -57.94% 176.47% 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 0.80 0.74 0.71 0.86 3.19 0.50 0.06 53.93%
  YoY % 8.11% 4.23% -17.44% -73.04% 538.00% 733.33% -
  Horiz. % 1,333.33% 1,233.33% 1,183.33% 1,433.33% 5,316.67% 833.33% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS