Highlights

[MMAG] YoY Quarter Result on 2015-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -51.25%    YoY -     62.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,120 39,081 71,328 56,850 95,708 168,937 143,723 -34.71%
  YoY % -71.55% -45.21% 25.47% -40.60% -43.35% 17.54% -
  Horiz. % 7.74% 27.19% 49.63% 39.56% 66.59% 117.54% 100.00%
PBT -2,885 -1,962 -3,100 -4,281 -11,213 -4,465 -827 23.14%
  YoY % -47.04% 36.71% 27.59% 61.82% -151.13% -439.90% -
  Horiz. % 348.85% 237.24% 374.85% 517.65% 1,355.86% 539.90% 100.00%
Tax 0 -27 0 0 0 356 -226 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 257.52% -
  Horiz. % -0.00% 11.95% -0.00% -0.00% -0.00% -157.52% 100.00%
NP -2,885 -1,989 -3,100 -4,281 -11,213 -4,109 -1,053 18.28%
  YoY % -45.05% 35.84% 27.59% 61.82% -172.89% -290.22% -
  Horiz. % 273.98% 188.89% 294.40% 406.55% 1,064.86% 390.22% 100.00%
NP to SH -2,836 -2,012 -3,099 -4,247 -11,192 -4,108 -985 19.26%
  YoY % -40.95% 35.08% 27.03% 62.05% -172.44% -317.06% -
  Horiz. % 287.92% 204.26% 314.62% 431.17% 1,136.24% 417.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,005 41,070 74,428 61,131 106,921 173,046 144,776 -32.23%
  YoY % -65.90% -44.82% 21.75% -42.83% -38.21% 19.53% -
  Horiz. % 9.67% 28.37% 51.41% 42.22% 73.85% 119.53% 100.00%
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68%
  YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% -
  Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68%
  YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% -
  Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
NOSH 523,723 268,266 968,437 943,777 895,360 760,740 547,222 -0.73%
  YoY % 95.22% -72.30% 2.61% 5.41% 17.70% 39.02% -
  Horiz. % 95.71% 49.02% 176.97% 172.47% 163.62% 139.02% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -25.94 % -5.09 % -4.35 % -7.53 % -11.72 % -2.43 % -0.73 % 81.27%
  YoY % -409.63% -17.01% 42.23% 35.75% -382.30% -232.88% -
  Horiz. % 3,553.42% 697.26% 595.89% 1,031.51% 1,605.48% 332.88% 100.00%
ROE -2.59 % -11.13 % -4.92 % -5.39 % -12.22 % -5.78 % -1.94 % 4.93%
  YoY % 76.73% -126.22% 8.72% 55.89% -111.42% -197.94% -
  Horiz. % 133.51% 573.71% 253.61% 277.84% 629.90% 297.94% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.12 14.57 7.37 6.02 10.69 22.21 26.26 -34.25%
  YoY % -85.45% 97.69% 22.43% -43.69% -51.87% -15.42% -
  Horiz. % 8.07% 55.48% 28.07% 22.92% 40.71% 84.58% 100.00%
EPS -0.54 -0.75 -0.32 -0.45 -1.25 -0.54 -0.18 20.08%
  YoY % 28.00% -134.38% 28.89% 64.00% -131.48% -200.00% -
  Horiz. % 300.00% 416.67% 177.78% 250.00% 694.44% 300.00% 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 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 14.51%
  YoY % 210.24% 3.53% -22.04% -18.38% 9.41% 0.86% -
  Horiz. % 225.57% 72.71% 70.23% 90.08% 110.36% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,057,483
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.05 3.70 6.75 5.38 9.05 15.98 13.59 -34.73%
  YoY % -71.62% -45.19% 25.46% -40.55% -43.37% 17.59% -
  Horiz. % 7.73% 27.23% 49.67% 39.59% 66.59% 117.59% 100.00%
EPS -0.27 -0.19 -0.29 -0.40 -1.06 -0.39 -0.09 20.08%
  YoY % -42.11% 34.48% 27.50% 62.26% -171.79% -333.33% -
  Horiz. % 300.00% 211.11% 322.22% 444.44% 1,177.78% 433.33% 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 0.1036 0.0171 0.0596 0.0745 0.0866 0.0673 0.0480 13.67%
  YoY % 505.85% -71.31% -20.00% -13.97% 28.68% 40.21% -
  Horiz. % 215.83% 35.62% 124.17% 155.21% 180.42% 140.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2800 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 -
P/RPS 13.19 1.61 0.75 1.00 0.70 0.38 0.34 83.94%
  YoY % 719.25% 114.67% -25.00% 42.86% 84.21% 11.76% -
  Horiz. % 3,879.41% 473.53% 220.59% 294.12% 205.88% 111.76% 100.00%
P/EPS -51.71 -31.33 -17.19 -13.33 -6.00 -15.74 -50.00 0.56%
  YoY % -65.05% -82.26% -28.96% -122.17% 61.88% 68.52% -
  Horiz. % 103.42% 62.66% 34.38% 26.66% 12.00% 31.48% 100.00%
EY -1.93 -3.19 -5.82 -7.50 -16.67 -6.35 -2.00 -0.59%
  YoY % 39.50% 45.19% 22.40% 55.01% -162.52% -217.50% -
  Horiz. % 96.50% 159.50% 291.00% 375.00% 833.50% 317.50% 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 1.34 3.49 0.84 0.72 0.73 0.91 0.97 5.53%
  YoY % -61.60% 315.48% 16.67% -1.37% -19.78% -6.19% -
  Horiz. % 138.14% 359.79% 86.60% 74.23% 75.26% 93.81% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 -
Price 0.2550 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 -
P/RPS 12.01 1.41 0.68 1.16 0.65 0.36 0.34 81.09%
  YoY % 751.77% 107.35% -41.38% 78.46% 80.56% 5.88% -
  Horiz. % 3,532.35% 414.71% 200.00% 341.18% 191.18% 105.88% 100.00%
P/EPS -47.09 -27.33 -15.63 -15.56 -5.60 -14.81 -50.00 -0.99%
  YoY % -72.30% -74.86% -0.45% -177.86% 62.19% 70.38% -
  Horiz. % 94.18% 54.66% 31.26% 31.12% 11.20% 29.62% 100.00%
EY -2.12 -3.66 -6.40 -6.43 -17.86 -6.75 -2.00 0.98%
  YoY % 42.08% 42.81% 0.47% 64.00% -164.59% -237.50% -
  Horiz. % 106.00% 183.00% 320.00% 321.50% 893.00% 337.50% 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 1.22 3.04 0.77 0.84 0.68 0.86 0.97 3.89%
  YoY % -59.87% 294.81% -8.33% 23.53% -20.93% -11.34% -
  Horiz. % 125.77% 313.40% 79.38% 86.60% 70.10% 88.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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!
PARTNERS & BROKERS