Highlights

[MMAG] YoY 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 -     -4,766.67%    YoY -     -181.69%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 1,032,362
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.11 4.75 9.06 14.59 12.58 0.27 0.12 92.41%
  YoY % 28.63% -47.57% -37.90% 15.98% 4,559.26% 125.00% -
  Horiz. % 5,091.67% 3,958.33% 7,550.00% 12,158.33% 10,483.33% 225.00% 100.00%
EPS -0.26 -0.27 -0.24 -0.25 0.31 -0.03 -0.02 53.28%
  YoY % 3.70% -12.50% 4.00% -180.65% 1,133.33% -50.00% -
  Horiz. % 1,300.00% 1,350.00% 1,200.00% 1,250.00% -1,550.00% 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 0.0623 0.0825 0.0915 0.0663 0.0496 0.0115 0.1165 -9.90%
  YoY % -24.48% -9.84% 38.01% 33.67% 331.30% -90.13% -
  Horiz. % 53.48% 70.82% 78.54% 56.91% 42.58% 9.87% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.040.00 
 UCREST 0.1250.00 
 GENM-C73 0.0050.00 
 PUC 0.250.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.3250.00 
 TOPGLOV-C79 0.4250.00 
 BTECH 0.400.00 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS