Highlights

[MMAG] YoY Quarter Result on 2013-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -56.32%    YoY -     -317.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 71,328 56,850 95,708 168,937 143,723 10,653 922 106.29%
  YoY % 25.47% -40.60% -43.35% 17.54% 1,249.13% 1,055.42% -
  Horiz. % 7,736.23% 6,165.94% 10,380.48% 18,322.88% 15,588.18% 1,155.42% 100.00%
PBT -3,100 -4,281 -11,213 -4,465 -827 -1,009 -366 42.73%
  YoY % 27.59% 61.82% -151.13% -439.90% 18.04% -175.68% -
  Horiz. % 846.99% 1,169.67% 3,063.66% 1,219.95% 225.96% 275.68% 100.00%
Tax 0 0 0 356 -226 0 0 -
  YoY % 0.00% 0.00% 0.00% 257.52% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -157.52% 100.00% - -
NP -3,100 -4,281 -11,213 -4,109 -1,053 -1,009 -366 42.73%
  YoY % 27.59% 61.82% -172.89% -290.22% -4.36% -175.68% -
  Horiz. % 846.99% 1,169.67% 3,063.66% 1,122.68% 287.70% 275.68% 100.00%
NP to SH -3,099 -4,247 -11,192 -4,108 -985 -1,009 -366 42.72%
  YoY % 27.03% 62.05% -172.44% -317.06% 2.38% -175.68% -
  Horiz. % 846.72% 1,160.38% 3,057.92% 1,122.40% 269.13% 275.68% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 74,428 61,131 106,921 173,046 144,776 11,662 1,288 96.50%
  YoY % 21.75% -42.83% -38.21% 19.53% 1,141.43% 805.43% -
  Horiz. % 5,778.57% 4,746.20% 8,301.32% 13,435.25% 11,240.37% 905.43% 100.00%
Net Worth 63,045 78,805 91,595 71,129 50,727 29,664 11,215 33.31%
  YoY % -20.00% -13.96% 28.77% 40.22% 71.00% 164.50% -
  Horiz. % 562.14% 702.66% 816.70% 634.22% 452.31% 264.50% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 63,045 78,805 91,595 71,129 50,727 29,664 11,215 33.31%
  YoY % -20.00% -13.96% 28.77% 40.22% 71.00% 164.50% -
  Horiz. % 562.14% 702.66% 816.70% 634.22% 452.31% 264.50% 100.00%
NOSH 968,437 943,777 895,360 760,740 547,222 336,333 130,714 39.58%
  YoY % 2.61% 5.41% 17.70% 39.02% 62.70% 157.30% -
  Horiz. % 740.88% 722.02% 684.97% 581.99% 418.64% 257.30% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.35 % -7.53 % -11.72 % -2.43 % -0.73 % -9.47 % -39.70 % -30.80%
  YoY % 42.23% 35.75% -382.30% -232.88% 92.29% 76.15% -
  Horiz. % 10.96% 18.97% 29.52% 6.12% 1.84% 23.85% 100.00%
ROE -4.92 % -5.39 % -12.22 % -5.78 % -1.94 % -3.40 % -3.26 % 7.09%
  YoY % 8.72% 55.89% -111.42% -197.94% 42.94% -4.29% -
  Horiz. % 150.92% 165.34% 374.85% 177.30% 59.51% 104.29% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 7.37 6.02 10.69 22.21 26.26 3.17 0.71 47.64%
  YoY % 22.43% -43.69% -51.87% -15.42% 728.39% 346.48% -
  Horiz. % 1,038.03% 847.89% 1,505.63% 3,128.17% 3,698.59% 446.48% 100.00%
EPS -0.32 -0.45 -1.25 -0.54 -0.18 -0.30 -0.28 2.25%
  YoY % 28.89% 64.00% -131.48% -200.00% 40.00% -7.14% -
  Horiz. % 114.29% 160.71% 446.43% 192.86% 64.29% 107.14% 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 0.0651 0.0835 0.1023 0.0935 0.0927 0.0882 0.0858 -4.49%
  YoY % -22.04% -18.38% 9.41% 0.86% 5.10% 2.80% -
  Horiz. % 75.87% 97.32% 119.23% 108.97% 108.04% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.93 7.92 13.33 23.53 20.02 1.48 0.13 105.85%
  YoY % 25.38% -40.59% -43.35% 17.53% 1,252.70% 1,038.46% -
  Horiz. % 7,638.46% 6,092.31% 10,253.85% 18,100.00% 15,400.00% 1,138.46% 100.00%
EPS -0.43 -0.59 -1.56 -0.57 -0.14 -0.14 -0.05 43.09%
  YoY % 27.12% 62.18% -173.68% -307.14% 0.00% -180.00% -
  Horiz. % 860.00% 1,180.00% 3,120.00% 1,140.00% 280.00% 280.00% 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 0.0878 0.1098 0.1276 0.0991 0.0706 0.0413 0.0156 33.34%
  YoY % -20.04% -13.95% 28.76% 40.37% 70.94% 164.74% -
  Horiz. % 562.82% 703.85% 817.95% 635.26% 452.56% 264.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.0550 0.0600 0.0750 0.0850 0.0900 0.0400 0.0500 -
P/RPS 0.75 1.00 0.70 0.38 0.34 1.26 7.09 -31.21%
  YoY % -25.00% 42.86% 84.21% 11.76% -73.02% -82.23% -
  Horiz. % 10.58% 14.10% 9.87% 5.36% 4.80% 17.77% 100.00%
P/EPS -17.19 -13.33 -6.00 -15.74 -50.00 -13.33 -17.86 -0.63%
  YoY % -28.96% -122.17% 61.88% 68.52% -275.09% 25.36% -
  Horiz. % 96.25% 74.64% 33.59% 88.13% 279.96% 74.64% 100.00%
EY -5.82 -7.50 -16.67 -6.35 -2.00 -7.50 -5.60 0.64%
  YoY % 22.40% 55.01% -162.52% -217.50% 73.33% -33.93% -
  Horiz. % 103.93% 133.93% 297.68% 113.39% 35.71% 133.93% 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 0.72 0.73 0.91 0.97 0.45 0.58 6.36%
  YoY % 16.67% -1.37% -19.78% -6.19% 115.56% -22.41% -
  Horiz. % 144.83% 124.14% 125.86% 156.90% 167.24% 77.59% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 08/12/10 -
Price 0.0500 0.0700 0.0700 0.0800 0.0900 0.0500 0.1200 -
P/RPS 0.68 1.16 0.65 0.36 0.34 1.58 17.01 -41.50%
  YoY % -41.38% 78.46% 80.56% 5.88% -78.48% -90.71% -
  Horiz. % 4.00% 6.82% 3.82% 2.12% 2.00% 9.29% 100.00%
P/EPS -15.63 -15.56 -5.60 -14.81 -50.00 -16.67 -42.86 -15.46%
  YoY % -0.45% -177.86% 62.19% 70.38% -199.94% 61.11% -
  Horiz. % 36.47% 36.30% 13.07% 34.55% 116.66% 38.89% 100.00%
EY -6.40 -6.43 -17.86 -6.75 -2.00 -6.00 -2.33 18.32%
  YoY % 0.47% 64.00% -164.59% -237.50% 66.67% -157.51% -
  Horiz. % 274.68% 275.97% 766.52% 289.70% 85.84% 257.51% 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 0.77 0.84 0.68 0.86 0.97 0.57 1.40 -9.48%
  YoY % -8.33% 23.53% -20.93% -11.34% 70.18% -59.29% -
  Horiz. % 55.00% 60.00% 48.57% 61.43% 69.29% 40.71% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers