Highlights

[MMAG] YoY Cumulative Quarter Result on 2019-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     73.28%    YoY -     -61.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 44,561 34,386 8,194 47,732 63,038 49,008 93,583 -11.62%
  YoY % 29.59% 319.65% -82.83% -24.28% 28.63% -47.63% -
  Horiz. % 47.62% 36.74% 8.76% 51.00% 67.36% 52.37% 100.00%
PBT -4,256 -5,987 -3,657 -1,358 -2,728 -2,841 -2,443 9.68%
  YoY % 28.91% -63.71% -169.29% 50.22% 3.98% -16.29% -
  Horiz. % 174.21% 245.07% 149.69% 55.59% 111.67% 116.29% 100.00%
Tax 0 0 0 -21 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP -4,256 -5,987 -3,657 -1,379 -2,728 -2,841 -2,443 9.68%
  YoY % 28.91% -63.71% -165.19% 49.45% 3.98% -16.29% -
  Horiz. % 174.21% 245.07% 149.69% 56.45% 111.67% 116.29% 100.00%
NP to SH -4,339 -5,924 -3,657 -1,658 -2,727 -2,808 -2,441 10.05%
  YoY % 26.76% -61.99% -120.57% 39.20% 2.88% -15.03% -
  Horiz. % 177.76% 242.69% 149.82% 67.92% 111.72% 115.03% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 48,817 40,373 11,851 49,111 65,766 51,849 96,026 -10.65%
  YoY % 20.91% 240.67% -75.87% -25.32% 26.84% -46.01% -
  Horiz. % 50.84% 42.04% 12.34% 51.14% 68.49% 53.99% 100.00%
Net Worth 108,963 117,580 106,566 64,954 64,319 85,208 94,441 2.41%
  YoY % -7.33% 10.34% 64.06% 0.99% -24.51% -9.78% -
  Horiz. % 115.38% 124.50% 112.84% 68.78% 68.11% 90.22% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 108,963 117,580 106,566 64,954 64,319 85,208 94,441 2.41%
  YoY % -7.33% 10.34% 64.06% 0.99% -24.51% -9.78% -
  Horiz. % 115.38% 124.50% 112.84% 68.78% 68.11% 90.22% 100.00%
NOSH 787,308 682,419 460,927 975,294 940,344 968,275 841,724 -1.11%
  YoY % 15.37% 48.05% -52.74% 3.72% -2.88% 15.03% -
  Horiz. % 93.54% 81.07% 54.76% 115.87% 111.72% 115.03% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -9.55 % -17.41 % -44.63 % -2.89 % -4.33 % -5.80 % -2.61 % 24.11%
  YoY % 45.15% 60.99% -1,444.29% 33.26% 25.34% -122.22% -
  Horiz. % 365.90% 667.05% 1,709.96% 110.73% 165.90% 222.22% 100.00%
ROE -3.98 % -5.04 % -3.43 % -2.55 % -4.24 % -3.30 % -2.58 % 7.49%
  YoY % 21.03% -46.94% -34.51% 39.86% -28.48% -27.91% -
  Horiz. % 154.26% 195.35% 132.95% 98.84% 164.34% 127.91% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.66 5.04 1.78 4.89 6.70 5.06 11.12 -10.64%
  YoY % 12.30% 183.15% -63.60% -27.01% 32.41% -54.50% -
  Horiz. % 50.90% 45.32% 16.01% 43.97% 60.25% 45.50% 100.00%
EPS -0.55 -0.87 -0.79 -0.17 -0.29 -0.29 -0.29 11.25%
  YoY % 36.78% -10.13% -364.71% 41.38% 0.00% 0.00% -
  Horiz. % 189.66% 300.00% 272.41% 58.62% 100.00% 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 0.1384 0.1723 0.2312 0.0666 0.0684 0.0880 0.1122 3.56%
  YoY % -19.67% -25.48% 247.15% -2.63% -22.27% -21.57% -
  Horiz. % 123.35% 153.57% 206.06% 59.36% 60.96% 78.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,058,809
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.21 3.25 0.77 4.51 5.95 4.63 8.84 -11.62%
  YoY % 29.54% 322.08% -82.93% -24.20% 28.51% -47.62% -
  Horiz. % 47.62% 36.76% 8.71% 51.02% 67.31% 52.38% 100.00%
EPS -0.41 -0.56 -0.35 -0.16 -0.26 -0.27 -0.23 10.10%
  YoY % 26.79% -60.00% -118.75% 38.46% 3.70% -17.39% -
  Horiz. % 178.26% 243.48% 152.17% 69.57% 113.04% 117.39% 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 0.1029 0.1111 0.1006 0.0613 0.0607 0.0805 0.0892 2.41%
  YoY % -7.38% 10.44% 64.11% 0.99% -24.60% -9.75% -
  Horiz. % 115.36% 124.55% 112.78% 68.72% 68.05% 90.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3400 0.2100 0.2200 0.0550 0.0600 0.0700 0.0750 -
P/RPS 6.01 4.17 12.38 1.12 0.90 1.38 0.67 44.10%
  YoY % 44.12% -66.32% 1,005.36% 24.44% -34.78% 105.97% -
  Horiz. % 897.01% 622.39% 1,847.76% 167.16% 134.33% 205.97% 100.00%
P/EPS -61.69 -24.19 -27.73 -32.35 -20.69 -24.14 -25.86 15.58%
  YoY % -155.02% 12.77% 14.28% -56.36% 14.29% 6.65% -
  Horiz. % 238.55% 93.54% 107.23% 125.10% 80.01% 93.35% 100.00%
EY -1.62 -4.13 -3.61 -3.09 -4.83 -4.14 -3.87 -13.50%
  YoY % 60.77% -14.40% -16.83% 36.02% -16.67% -6.98% -
  Horiz. % 41.86% 106.72% 93.28% 79.84% 124.81% 106.98% 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 2.46 1.22 0.95 0.83 0.88 0.80 0.67 24.18%
  YoY % 101.64% 28.42% 14.46% -5.68% 10.00% 19.40% -
  Horiz. % 367.16% 182.09% 141.79% 123.88% 131.34% 119.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/08/20 29/08/19 28/08/18 29/08/17 26/08/16 27/08/15 02/09/14 -
Price 0.4050 0.2450 0.2900 0.1800 0.0550 0.0650 0.0800 -
P/RPS 7.16 4.86 16.31 3.68 0.82 1.28 0.72 46.59%
  YoY % 47.33% -70.20% 343.21% 348.78% -35.94% 77.78% -
  Horiz. % 994.44% 675.00% 2,265.28% 511.11% 113.89% 177.78% 100.00%
P/EPS -73.49 -28.22 -36.55 -105.88 -18.97 -22.41 -27.59 17.72%
  YoY % -160.42% 22.79% 65.48% -458.14% 15.35% 18.77% -
  Horiz. % 266.36% 102.28% 132.48% 383.76% 68.76% 81.23% 100.00%
EY -1.36 -3.54 -2.74 -0.94 -5.27 -4.46 -3.63 -15.08%
  YoY % 61.58% -29.20% -191.49% 82.16% -18.16% -22.87% -
  Horiz. % 37.47% 97.52% 75.48% 25.90% 145.18% 122.87% 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 2.93 1.42 1.25 2.70 0.80 0.74 0.71 26.62%
  YoY % 106.34% 13.60% -53.70% 237.50% 8.11% 4.23% -
  Horiz. % 412.68% 200.00% 176.06% 380.28% 112.68% 104.23% 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
 
 

445  317  640  1062 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.84+0.045 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.86+0.095 
 KANGER 0.19+0.005 
 KNM 0.205+0.005 
 SOLUTN 1.30+0.03 

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