Highlights

[MMAG] YoY Quarter Result on 2014-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 02-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     -329.63%    YoY -     7.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,732 63,038 49,008 93,583 150,582 129,847 2,828 60.09%
  YoY % -24.28% 28.63% -47.63% -37.85% 15.97% 4,491.48% -
  Horiz. % 1,687.84% 2,229.07% 1,732.96% 3,309.16% 5,324.68% 4,591.48% 100.00%
PBT -1,358 -2,728 -2,841 -2,443 -2,254 3,697 -355 25.03%
  YoY % 50.22% 3.98% -16.29% -8.39% -160.97% 1,141.41% -
  Horiz. % 382.54% 768.45% 800.28% 688.17% 634.93% -1,041.41% 100.00%
Tax -21 0 0 0 -398 -480 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 17.08% 0.00% -
  Horiz. % 4.38% -0.00% -0.00% -0.00% 82.92% 100.00% -
NP -1,379 -2,728 -2,841 -2,443 -2,652 3,217 -355 25.35%
  YoY % 49.45% 3.98% -16.29% 7.88% -182.44% 1,006.20% -
  Horiz. % 388.45% 768.45% 800.28% 688.17% 747.04% -906.20% 100.00%
NP to SH -1,658 -2,727 -2,808 -2,441 -2,628 3,217 -355 29.26%
  YoY % 39.20% 2.88% -15.03% 7.12% -181.69% 1,006.20% -
  Horiz. % 467.04% 768.17% 790.99% 687.61% 740.28% -906.20% 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% 0.00% 100.00% -
Total Cost 49,111 65,766 51,849 96,026 153,234 126,630 3,183 57.72%
  YoY % -25.32% 26.84% -46.01% -37.33% 21.01% 3,878.32% -
  Horiz. % 1,542.92% 2,066.16% 1,628.94% 3,016.84% 4,814.14% 3,978.32% 100.00%
Net Worth 64,954 64,319 85,208 94,441 68,397 51,253 11,848 32.75%
  YoY % 0.99% -24.51% -9.78% 38.08% 33.45% 332.59% -
  Horiz. % 548.23% 542.87% 719.17% 797.10% 577.28% 432.59% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 64,954 64,319 85,208 94,441 68,397 51,253 11,848 32.75%
  YoY % 0.99% -24.51% -9.78% 38.08% 33.45% 332.59% -
  Horiz. % 548.23% 542.87% 719.17% 797.10% 577.28% 432.59% 100.00%
NOSH 975,294 940,344 968,275 841,724 691,578 545,254 147,916 36.90%
  YoY % 3.72% -2.88% 15.03% 21.71% 26.84% 268.62% -
  Horiz. % 659.35% 635.73% 654.61% 569.05% 467.55% 368.62% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -2.89 % -4.33 % -5.80 % -2.61 % -1.76 % 2.48 % -12.55 % -21.69%
  YoY % 33.26% 25.34% -122.22% -48.30% -170.97% 119.76% -
  Horiz. % 23.03% 34.50% 46.22% 20.80% 14.02% -19.76% 100.00%
ROE -2.55 % -4.24 % -3.30 % -2.58 % -3.84 % 6.28 % -3.00 % -2.67%
  YoY % 39.86% -28.48% -27.91% 32.81% -161.15% 309.33% -
  Horiz. % 85.00% 141.33% 110.00% 86.00% 128.00% -209.33% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.89 6.70 5.06 11.12 21.77 23.81 1.91 16.95%
  YoY % -27.01% 32.41% -54.50% -48.92% -8.57% 1,146.60% -
  Horiz. % 256.02% 350.79% 264.92% 582.20% 1,139.79% 1,246.60% 100.00%
EPS -0.17 -0.29 -0.29 -0.29 -0.38 0.59 -0.24 -5.58%
  YoY % 41.38% 0.00% 0.00% 23.68% -164.41% 345.83% -
  Horiz. % 70.83% 120.83% 120.83% 120.83% 158.33% -245.83% 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 0.0666 0.0684 0.0880 0.1122 0.0989 0.0940 0.0801 -3.03%
  YoY % -2.63% -22.27% -21.57% 13.45% 5.21% 17.35% -
  Horiz. % 83.15% 85.39% 109.86% 140.07% 123.47% 117.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.65 8.78 6.83 13.03 20.97 18.08 0.39 60.36%
  YoY % -24.26% 28.55% -47.58% -37.86% 15.98% 4,535.90% -
  Horiz. % 1,705.13% 2,251.28% 1,751.28% 3,341.03% 5,376.92% 4,635.90% 100.00%
EPS -0.23 -0.38 -0.39 -0.34 -0.37 0.45 -0.05 28.93%
  YoY % 39.47% 2.56% -14.71% 8.11% -182.22% 1,000.00% -
  Horiz. % 460.00% 760.00% 780.00% 680.00% 740.00% -900.00% 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 0.0905 0.0896 0.1187 0.1315 0.0953 0.0714 0.0165 32.76%
  YoY % 1.00% -24.52% -9.73% 37.99% 33.47% 332.73% -
  Horiz. % 548.48% 543.03% 719.39% 796.97% 577.58% 432.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.0550 0.0600 0.0700 0.0750 0.0950 0.1200 0.0800 -
P/RPS 1.12 0.90 1.38 0.67 0.44 0.50 4.18 -19.69%
  YoY % 24.44% -34.78% 105.97% 52.27% -12.00% -88.04% -
  Horiz. % 26.79% 21.53% 33.01% 16.03% 10.53% 11.96% 100.00%
P/EPS -32.35 -20.69 -24.14 -25.86 -25.00 20.34 -33.33 -0.50%
  YoY % -56.36% 14.29% 6.65% -3.44% -222.91% 161.03% -
  Horiz. % 97.06% 62.08% 72.43% 77.59% 75.01% -61.03% 100.00%
EY -3.09 -4.83 -4.14 -3.87 -4.00 4.92 -3.00 0.49%
  YoY % 36.02% -16.67% -6.98% 3.25% -181.30% 264.00% -
  Horiz. % 103.00% 161.00% 138.00% 129.00% 133.33% -164.00% 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 0.83 0.88 0.80 0.67 0.96 1.28 1.00 -3.06%
  YoY % -5.68% 10.00% 19.40% -30.21% -25.00% 28.00% -
  Horiz. % 83.00% 88.00% 80.00% 67.00% 96.00% 128.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 26/08/16 27/08/15 02/09/14 29/08/13 16/08/12 09/08/11 -
Price 0.1800 0.0550 0.0650 0.0800 0.0850 0.3000 0.0400 -
P/RPS 3.68 0.82 1.28 0.72 0.39 1.26 2.09 9.88%
  YoY % 348.78% -35.94% 77.78% 84.62% -69.05% -39.71% -
  Horiz. % 176.08% 39.23% 61.24% 34.45% 18.66% 60.29% 100.00%
P/EPS -105.88 -18.97 -22.41 -27.59 -22.37 50.85 -16.67 36.05%
  YoY % -458.14% 15.35% 18.77% -23.33% -143.99% 405.04% -
  Horiz. % 635.15% 113.80% 134.43% 165.51% 134.19% -305.04% 100.00%
EY -0.94 -5.27 -4.46 -3.63 -4.47 1.97 -6.00 -26.56%
  YoY % 82.16% -18.16% -22.87% 18.79% -326.90% 132.83% -
  Horiz. % 15.67% 87.83% 74.33% 60.50% 74.50% -32.83% 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 2.70 0.80 0.74 0.71 0.86 3.19 0.50 32.42%
  YoY % 237.50% 8.11% 4.23% -17.44% -73.04% 538.00% -
  Horiz. % 540.00% 160.00% 148.00% 142.00% 172.00% 638.00% 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.
 


 

226  431  477  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.025-0.005 
 CAREPLS 0.365+0.13 
 SUPERMX 1.83+0.22 
 ARMADA 0.415-0.05 
 XDL 0.155-0.01 
 SAPNRG 0.26-0.01 
 OCR-PA 0.025+0.005 
 BIOHLDG 0.205+0.025 
 ESCERAM 0.34+0.08 
 LKL 0.24+0.05 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers