Highlights

[MMAG] YoY Cumulative Quarter Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -458.50%    YoY -     -102.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 86,813 134,366 105,858 189,291 319,519 273,570 13,481 36.36%
  YoY % -35.39% 26.93% -44.08% -40.76% 16.80% 1,929.30% -
  Horiz. % 643.97% 996.71% 785.24% 1,404.13% 2,370.14% 2,029.30% 100.00%
PBT -3,320 -5,828 -7,122 -13,656 -6,719 2,870 -1,364 15.97%
  YoY % 43.03% 18.17% 47.85% -103.24% -334.11% 310.41% -
  Horiz. % 243.40% 427.27% 522.14% 1,001.17% 492.60% -210.41% 100.00%
Tax -48 0 0 0 -42 -706 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 94.05% 0.00% -
  Horiz. % 6.80% -0.00% -0.00% -0.00% 5.95% 100.00% -
NP -3,368 -5,828 -7,122 -13,656 -6,761 2,164 -1,364 16.24%
  YoY % 42.21% 18.17% 47.85% -101.98% -412.43% 258.65% -
  Horiz. % 246.92% 427.27% 522.14% 1,001.17% 495.67% -158.65% 100.00%
NP to SH -3,670 -5,826 -7,055 -13,633 -6,736 2,232 -1,364 17.92%
  YoY % 37.01% 17.42% 48.25% -102.39% -401.79% 263.64% -
  Horiz. % 269.06% 427.13% 517.23% 999.49% 493.84% -163.64% 100.00%
Tax Rate - % - % - % - % - % 24.60 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 90,181 140,194 112,980 202,947 326,280 271,406 14,845 35.04%
  YoY % -35.67% 24.09% -44.33% -37.80% 20.22% 1,728.27% -
  Horiz. % 607.48% 944.39% 761.06% 1,367.11% 2,197.91% 1,828.27% 100.00%
Net Worth 17,059 62,175 79,607 89,401 67,722 50,464 21,106 -3.48%
  YoY % -72.56% -21.90% -10.96% 32.01% 34.20% 139.10% -
  Horiz. % 80.83% 294.59% 377.18% 423.58% 320.87% 239.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 17,059 62,175 79,607 89,401 67,722 50,464 21,106 -3.48%
  YoY % -72.56% -21.90% -10.96% 32.01% 34.20% 139.10% -
  Horiz. % 80.83% 294.59% 377.18% 423.58% 320.87% 239.10% 100.00%
NOSH 253,103 955,081 953,378 873,910 724,301 544,390 239,298 0.94%
  YoY % -73.50% 0.18% 9.09% 20.66% 33.05% 127.49% -
  Horiz. % 105.77% 399.12% 398.41% 365.20% 302.68% 227.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -3.88 % -4.34 % -6.73 % -7.21 % -2.12 % 0.79 % -10.12 % -14.75%
  YoY % 10.60% 35.51% 6.66% -240.09% -368.35% 107.81% -
  Horiz. % 38.34% 42.89% 66.50% 71.25% 20.95% -7.81% 100.00%
ROE -21.51 % -9.37 % -8.86 % -15.25 % -9.95 % 4.42 % -6.46 % 22.18%
  YoY % -129.56% -5.76% 41.90% -53.27% -325.11% 168.42% -
  Horiz. % 332.97% 145.05% 137.15% 236.07% 154.02% -68.42% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 34.30 14.07 11.10 21.66 44.11 50.25 5.63 35.11%
  YoY % 143.78% 26.76% -48.75% -50.90% -12.22% 792.54% -
  Horiz. % 609.24% 249.91% 197.16% 384.72% 783.48% 892.54% 100.00%
EPS -1.45 -0.61 -0.74 -1.56 -0.93 0.41 -0.57 16.82%
  YoY % -137.70% 17.57% 52.56% -67.74% -326.83% 171.93% -
  Horiz. % 254.39% 107.02% 129.82% 273.68% 163.16% -71.93% 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 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 0.0882 -4.38%
  YoY % 3.53% -22.04% -18.38% 9.41% 0.86% 5.10% -
  Horiz. % 76.42% 73.81% 94.67% 115.99% 106.01% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.09 18.71 14.74 26.36 44.50 38.10 1.88 36.33%
  YoY % -35.38% 26.93% -44.08% -40.76% 16.80% 1,926.60% -
  Horiz. % 643.09% 995.21% 784.04% 1,402.13% 2,367.02% 2,026.60% 100.00%
EPS -0.51 -0.81 -0.98 -1.90 -0.94 0.31 -0.19 17.87%
  YoY % 37.04% 17.35% 48.42% -102.13% -403.23% 263.16% -
  Horiz. % 268.42% 426.32% 515.79% 1,000.00% 494.74% -163.16% 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 0.0238 0.0866 0.1109 0.1245 0.0943 0.0703 0.0294 -3.46%
  YoY % -72.52% -21.91% -10.92% 32.03% 34.14% 139.12% -
  Horiz. % 80.95% 294.56% 377.21% 423.47% 320.75% 239.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 0.0400 -
P/RPS 0.69 0.39 0.54 0.35 0.19 0.18 0.71 -0.47%
  YoY % 76.92% -27.78% 54.29% 84.21% 5.56% -74.65% -
  Horiz. % 97.18% 54.93% 76.06% 49.30% 26.76% 25.35% 100.00%
P/EPS -16.21 -9.02 -8.11 -4.81 -9.14 21.95 -7.02 14.95%
  YoY % -79.71% -11.22% -68.61% 47.37% -141.64% 412.68% -
  Horiz. % 230.91% 128.49% 115.53% 68.52% 130.20% -312.68% 100.00%
EY -6.17 -11.09 -12.33 -20.80 -10.94 4.56 -14.25 -13.01%
  YoY % 44.36% 10.06% 40.72% -90.13% -339.91% 132.00% -
  Horiz. % 43.30% 77.82% 86.53% 145.96% 76.77% -32.00% 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 3.49 0.84 0.72 0.73 0.91 0.97 0.45 40.65%
  YoY % 315.48% 16.67% -1.37% -19.78% -6.19% 115.56% -
  Horiz. % 775.56% 186.67% 160.00% 162.22% 202.22% 215.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 -
Price 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 0.0500 -
P/RPS 0.60 0.36 0.63 0.32 0.18 0.18 0.89 -6.35%
  YoY % 66.67% -42.86% 96.88% 77.78% 0.00% -79.78% -
  Horiz. % 67.42% 40.45% 70.79% 35.96% 20.22% 20.22% 100.00%
P/EPS -14.14 -8.20 -9.46 -4.49 -8.60 21.95 -8.77 8.28%
  YoY % -72.44% 13.32% -110.69% 47.79% -139.18% 350.29% -
  Horiz. % 161.23% 93.50% 107.87% 51.20% 98.06% -250.29% 100.00%
EY -7.07 -12.20 -10.57 -22.29 -11.63 4.56 -11.40 -7.65%
  YoY % 42.05% -15.42% 52.58% -91.66% -355.04% 140.00% -
  Horiz. % 62.02% 107.02% 92.72% 195.53% 102.02% -40.00% 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 3.04 0.77 0.84 0.68 0.86 0.97 0.57 32.15%
  YoY % 294.81% -8.33% 23.53% -20.93% -11.34% 70.18% -
  Horiz. % 533.33% 135.09% 147.37% 119.30% 150.88% 170.18% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers