Highlights

[MMAG] YoY Quarter Result on 2012-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     348.99%    YoY -     1,006.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 49,008 93,583 150,582 129,847 2,828 1,272 1,429 80.20%
  YoY % -47.63% -37.85% 15.97% 4,491.48% 122.33% -10.99% -
  Horiz. % 3,429.53% 6,548.85% 10,537.58% 9,086.56% 197.90% 89.01% 100.00%
PBT -2,841 -2,443 -2,254 3,697 -355 -231 -563 30.95%
  YoY % -16.29% -8.39% -160.97% 1,141.41% -53.68% 58.97% -
  Horiz. % 504.62% 433.93% 400.36% -656.66% 63.06% 41.03% 100.00%
Tax 0 0 -398 -480 0 0 0 -
  YoY % 0.00% 0.00% 17.08% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 82.92% 100.00% - - -
NP -2,841 -2,443 -2,652 3,217 -355 -231 -563 30.95%
  YoY % -16.29% 7.88% -182.44% 1,006.20% -53.68% 58.97% -
  Horiz. % 504.62% 433.93% 471.05% -571.40% 63.06% 41.03% 100.00%
NP to SH -2,808 -2,441 -2,628 3,217 -355 -231 -563 30.70%
  YoY % -15.03% 7.12% -181.69% 1,006.20% -53.68% 58.97% -
  Horiz. % 498.76% 433.57% 466.79% -571.40% 63.06% 41.03% 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% 100.00% - - -
Total Cost 51,849 96,026 153,234 126,630 3,183 1,503 1,992 72.11%
  YoY % -46.01% -37.33% 21.01% 3,878.32% 111.78% -24.55% -
  Horiz. % 2,602.86% 4,820.58% 7,692.47% 6,356.93% 159.79% 75.45% 100.00%
Net Worth 85,208 94,441 68,397 51,253 11,848 120,255 14,546 34.24%
  YoY % -9.78% 38.08% 33.45% 332.59% -90.15% 726.71% -
  Horiz. % 585.77% 649.25% 470.20% 352.35% 81.45% 826.71% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 85,208 94,441 68,397 51,253 11,848 120,255 14,546 34.24%
  YoY % -9.78% 38.08% 33.45% 332.59% -90.15% 726.71% -
  Horiz. % 585.77% 649.25% 470.20% 352.35% 81.45% 826.71% 100.00%
NOSH 968,275 841,724 691,578 545,254 147,916 135,882 130,930 39.56%
  YoY % 15.03% 21.71% 26.84% 268.62% 8.86% 3.78% -
  Horiz. % 739.54% 642.88% 528.20% 416.45% 112.97% 103.78% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.80 % -2.61 % -1.76 % 2.48 % -12.55 % -18.16 % -39.40 % -27.32%
  YoY % -122.22% -48.30% -170.97% 119.76% 30.89% 53.91% -
  Horiz. % 14.72% 6.62% 4.47% -6.29% 31.85% 46.09% 100.00%
ROE -3.30 % -2.58 % -3.84 % 6.28 % -3.00 % -0.19 % -3.87 % -2.62%
  YoY % -27.91% 32.81% -161.15% 309.33% -1,478.95% 95.09% -
  Horiz. % 85.27% 66.67% 99.22% -162.27% 77.52% 4.91% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.06 11.12 21.77 23.81 1.91 0.94 1.09 29.14%
  YoY % -54.50% -48.92% -8.57% 1,146.60% 103.19% -13.76% -
  Horiz. % 464.22% 1,020.18% 1,997.25% 2,184.40% 175.23% 86.24% 100.00%
EPS -0.29 -0.29 -0.38 0.59 -0.24 -0.17 -0.43 -6.35%
  YoY % 0.00% 23.68% -164.41% 345.83% -41.18% 60.47% -
  Horiz. % 67.44% 67.44% 88.37% -137.21% 55.81% 39.53% 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 0.0880 0.1122 0.0989 0.0940 0.0801 0.8850 0.1111 -3.81%
  YoY % -21.57% 13.45% 5.21% 17.35% -90.95% 696.58% -
  Horiz. % 79.21% 100.99% 89.02% 84.61% 72.10% 796.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 6.83 13.04 20.98 18.09 0.39 0.18 0.20 80.07%
  YoY % -47.62% -37.85% 15.98% 4,538.46% 116.67% -10.00% -
  Horiz. % 3,415.00% 6,520.00% 10,490.00% 9,045.00% 195.00% 90.00% 100.00%
EPS -0.39 -0.34 -0.37 0.45 -0.05 -0.03 -0.08 30.20%
  YoY % -14.71% 8.11% -182.22% 1,000.00% -66.67% 62.50% -
  Horiz. % 487.50% 425.00% 462.50% -562.50% 62.50% 37.50% 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 0.1187 0.1316 0.0953 0.0714 0.0165 0.1676 0.0203 34.20%
  YoY % -9.80% 38.09% 33.47% 332.73% -90.16% 725.62% -
  Horiz. % 584.73% 648.28% 469.46% 351.72% 81.28% 825.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.0700 0.0750 0.0950 0.1200 0.0800 0.0500 0.0600 -
P/RPS 1.38 0.67 0.44 0.50 4.18 5.34 5.50 -20.57%
  YoY % 105.97% 52.27% -12.00% -88.04% -21.72% -2.91% -
  Horiz. % 25.09% 12.18% 8.00% 9.09% 76.00% 97.09% 100.00%
P/EPS -24.14 -25.86 -25.00 20.34 -33.33 -29.41 -13.95 9.57%
  YoY % 6.65% -3.44% -222.91% 161.03% -13.33% -110.82% -
  Horiz. % 173.05% 185.38% 179.21% -145.81% 238.92% 210.82% 100.00%
EY -4.14 -3.87 -4.00 4.92 -3.00 -3.40 -7.17 -8.74%
  YoY % -6.98% 3.25% -181.30% 264.00% 11.76% 52.58% -
  Horiz. % 57.74% 53.97% 55.79% -68.62% 41.84% 47.42% 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 0.67 0.96 1.28 1.00 0.06 0.54 6.77%
  YoY % 19.40% -30.21% -25.00% 28.00% 1,566.67% -88.89% -
  Horiz. % 148.15% 124.07% 177.78% 237.04% 185.19% 11.11% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 27/08/10 27/08/09 -
Price 0.0650 0.0800 0.0850 0.3000 0.0400 0.0500 0.0500 -
P/RPS 1.28 0.72 0.39 1.26 2.09 5.34 4.58 -19.13%
  YoY % 77.78% 84.62% -69.05% -39.71% -60.86% 16.59% -
  Horiz. % 27.95% 15.72% 8.52% 27.51% 45.63% 116.59% 100.00%
P/EPS -22.41 -27.59 -22.37 50.85 -16.67 -29.41 -11.63 11.55%
  YoY % 18.77% -23.33% -143.99% 405.04% 43.32% -152.88% -
  Horiz. % 192.69% 237.23% 192.35% -437.23% 143.34% 252.88% 100.00%
EY -4.46 -3.63 -4.47 1.97 -6.00 -3.40 -8.60 -10.36%
  YoY % -22.87% 18.79% -326.90% 132.83% -76.47% 60.47% -
  Horiz. % 51.86% 42.21% 51.98% -22.91% 69.77% 39.53% 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 0.74 0.71 0.86 3.19 0.50 0.06 0.45 8.64%
  YoY % 4.23% -17.44% -73.04% 538.00% 733.33% -86.67% -
  Horiz. % 164.44% 157.78% 191.11% 708.89% 111.11% 13.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers