Highlights

[MMAG] YoY Quarter Result on 2012-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -130.62%    YoY -     2.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 56,850 95,708 168,937 143,723 10,653 922 1,403 85.28%
  YoY % -40.60% -43.35% 17.54% 1,249.13% 1,055.42% -34.28% -
  Horiz. % 4,052.03% 6,821.67% 12,041.13% 10,243.98% 759.30% 65.72% 100.00%
PBT -4,281 -11,213 -4,465 -827 -1,009 -366 -612 38.27%
  YoY % 61.82% -151.13% -439.90% 18.04% -175.68% 40.20% -
  Horiz. % 699.51% 1,832.19% 729.58% 135.13% 164.87% 59.80% 100.00%
Tax 0 0 356 -226 0 0 0 -
  YoY % 0.00% 0.00% 257.52% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -157.52% 100.00% - - -
NP -4,281 -11,213 -4,109 -1,053 -1,009 -366 -612 38.27%
  YoY % 61.82% -172.89% -290.22% -4.36% -175.68% 40.20% -
  Horiz. % 699.51% 1,832.19% 671.41% 172.06% 164.87% 59.80% 100.00%
NP to SH -4,247 -11,192 -4,108 -985 -1,009 -366 -612 38.09%
  YoY % 62.05% -172.44% -317.06% 2.38% -175.68% 40.20% -
  Horiz. % 693.95% 1,828.76% 671.24% 160.95% 164.87% 59.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 61,131 106,921 173,046 144,776 11,662 1,288 2,015 76.56%
  YoY % -42.83% -38.21% 19.53% 1,141.43% 805.43% -36.08% -
  Horiz. % 3,033.80% 5,306.25% 8,587.89% 7,184.91% 578.76% 63.92% 100.00%
Net Worth 78,805 91,595 71,129 50,727 29,664 11,215 14,169 33.09%
  YoY % -13.96% 28.77% 40.22% 71.00% 164.50% -20.85% -
  Horiz. % 556.18% 646.44% 502.00% 358.01% 209.36% 79.15% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 78,805 91,595 71,129 50,727 29,664 11,215 14,169 33.09%
  YoY % -13.96% 28.77% 40.22% 71.00% 164.50% -20.85% -
  Horiz. % 556.18% 646.44% 502.00% 358.01% 209.36% 79.15% 100.00%
NOSH 943,777 895,360 760,740 547,222 336,333 130,714 133,043 38.60%
  YoY % 5.41% 17.70% 39.02% 62.70% 157.30% -1.75% -
  Horiz. % 709.38% 672.98% 571.80% 411.31% 252.80% 98.25% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.53 % -11.72 % -2.43 % -0.73 % -9.47 % -39.70 % -43.62 % -25.37%
  YoY % 35.75% -382.30% -232.88% 92.29% 76.15% 8.99% -
  Horiz. % 17.26% 26.87% 5.57% 1.67% 21.71% 91.01% 100.00%
ROE -5.39 % -12.22 % -5.78 % -1.94 % -3.40 % -3.26 % -4.32 % 3.76%
  YoY % 55.89% -111.42% -197.94% 42.94% -4.29% 24.54% -
  Horiz. % 124.77% 282.87% 133.80% 44.91% 78.70% 75.46% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.02 10.69 22.21 26.26 3.17 0.71 1.05 33.77%
  YoY % -43.69% -51.87% -15.42% 728.39% 346.48% -32.38% -
  Horiz. % 573.33% 1,018.10% 2,115.24% 2,500.95% 301.90% 67.62% 100.00%
EPS -0.45 -1.25 -0.54 -0.18 -0.30 -0.28 -0.46 -0.37%
  YoY % 64.00% -131.48% -200.00% 40.00% -7.14% 39.13% -
  Horiz. % 97.83% 271.74% 117.39% 39.13% 65.22% 60.87% 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 0.0835 0.1023 0.0935 0.0927 0.0882 0.0858 0.1065 -3.97%
  YoY % -18.38% 9.41% 0.86% 5.10% 2.80% -19.44% -
  Horiz. % 78.40% 96.06% 87.79% 87.04% 82.82% 80.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.92 13.34 23.54 20.03 1.48 0.13 0.20 84.57%
  YoY % -40.63% -43.33% 17.52% 1,253.38% 1,038.46% -35.00% -
  Horiz. % 3,960.00% 6,670.00% 11,770.00% 10,015.00% 740.00% 65.00% 100.00%
EPS -0.59 -1.56 -0.57 -0.14 -0.14 -0.05 -0.09 36.79%
  YoY % 62.18% -173.68% -307.14% 0.00% -180.00% 44.44% -
  Horiz. % 655.56% 1,733.33% 633.33% 155.56% 155.56% 55.56% 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 0.1098 0.1276 0.0991 0.0707 0.0413 0.0156 0.0197 33.14%
  YoY % -13.95% 28.76% 40.17% 71.19% 164.74% -20.81% -
  Horiz. % 557.36% 647.72% 503.05% 358.88% 209.64% 79.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.0600 0.0750 0.0850 0.0900 0.0400 0.0500 0.0600 -
P/RPS 1.00 0.70 0.38 0.34 1.26 7.09 5.69 -25.15%
  YoY % 42.86% 84.21% 11.76% -73.02% -82.23% 24.60% -
  Horiz. % 17.57% 12.30% 6.68% 5.98% 22.14% 124.60% 100.00%
P/EPS -13.33 -6.00 -15.74 -50.00 -13.33 -17.86 -13.04 0.37%
  YoY % -122.17% 61.88% 68.52% -275.09% 25.36% -36.96% -
  Horiz. % 102.22% 46.01% 120.71% 383.44% 102.22% 136.96% 100.00%
EY -7.50 -16.67 -6.35 -2.00 -7.50 -5.60 -7.67 -0.37%
  YoY % 55.01% -162.52% -217.50% 73.33% -33.93% 26.99% -
  Horiz. % 97.78% 217.34% 82.79% 26.08% 97.78% 73.01% 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 0.72 0.73 0.91 0.97 0.45 0.58 0.56 4.28%
  YoY % -1.37% -19.78% -6.19% 115.56% -22.41% 3.57% -
  Horiz. % 128.57% 130.36% 162.50% 173.21% 80.36% 103.57% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 25/11/09 -
Price 0.0700 0.0700 0.0800 0.0900 0.0500 0.1200 0.0500 -
P/RPS 1.16 0.65 0.36 0.34 1.58 17.01 4.74 -20.90%
  YoY % 78.46% 80.56% 5.88% -78.48% -90.71% 258.86% -
  Horiz. % 24.47% 13.71% 7.59% 7.17% 33.33% 358.86% 100.00%
P/EPS -15.56 -5.60 -14.81 -50.00 -16.67 -42.86 -10.87 6.16%
  YoY % -177.86% 62.19% 70.38% -199.94% 61.11% -294.30% -
  Horiz. % 143.15% 51.52% 136.25% 459.98% 153.36% 394.30% 100.00%
EY -6.43 -17.86 -6.75 -2.00 -6.00 -2.33 -9.20 -5.79%
  YoY % 64.00% -164.59% -237.50% 66.67% -157.51% 74.67% -
  Horiz. % 69.89% 194.13% 73.37% 21.74% 65.22% 25.33% 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 0.84 0.68 0.86 0.97 0.57 1.40 0.47 10.16%
  YoY % 23.53% -20.93% -11.34% 70.18% -59.29% 197.87% -
  Horiz. % 178.72% 144.68% 182.98% 206.38% 121.28% 297.87% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers