Highlights

[MMAG] YoY Quarter Result on 2018-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     22.45%    YoY -     -40.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 44,026 11,120 39,081 71,328 56,850 95,708 168,937 -20.07%
  YoY % 295.92% -71.55% -45.21% 25.47% -40.60% -43.35% -
  Horiz. % 26.06% 6.58% 23.13% 42.22% 33.65% 56.65% 100.00%
PBT -5,274 -2,885 -1,962 -3,100 -4,281 -11,213 -4,465 2.81%
  YoY % -82.81% -47.04% 36.71% 27.59% 61.82% -151.13% -
  Horiz. % 118.12% 64.61% 43.94% 69.43% 95.88% 251.13% 100.00%
Tax 0 0 -27 0 0 0 356 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -7.58% 0.00% 0.00% 0.00% 100.00%
NP -5,274 -2,885 -1,989 -3,100 -4,281 -11,213 -4,109 4.25%
  YoY % -82.81% -45.05% 35.84% 27.59% 61.82% -172.89% -
  Horiz. % 128.35% 70.21% 48.41% 75.44% 104.19% 272.89% 100.00%
NP to SH -5,247 -2,836 -2,012 -3,099 -4,247 -11,192 -4,108 4.16%
  YoY % -85.01% -40.95% 35.08% 27.03% 62.05% -172.44% -
  Horiz. % 127.73% 69.04% 48.98% 75.44% 103.38% 272.44% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,300 14,005 41,070 74,428 61,131 106,921 173,046 -18.87%
  YoY % 252.02% -65.90% -44.82% 21.75% -42.83% -38.21% -
  Horiz. % 28.49% 8.09% 23.73% 43.01% 35.33% 61.79% 100.00%
Net Worth 115,213 109,510 18,081 63,045 78,805 91,595 71,129 8.37%
  YoY % 5.21% 505.66% -71.32% -20.00% -13.96% 28.77% -
  Horiz. % 161.98% 153.96% 25.42% 88.63% 110.79% 128.77% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 115,213 109,510 18,081 63,045 78,805 91,595 71,129 8.37%
  YoY % 5.21% 505.66% -71.32% -20.00% -13.96% 28.77% -
  Horiz. % 161.98% 153.96% 25.42% 88.63% 110.79% 128.77% 100.00%
NOSH 702,952 523,723 268,266 968,437 943,777 895,360 760,740 -1.31%
  YoY % 34.22% 95.22% -72.30% 2.61% 5.41% 17.70% -
  Horiz. % 92.40% 68.84% 35.26% 127.30% 124.06% 117.70% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -11.98 % -25.94 % -5.09 % -4.35 % -7.53 % -11.72 % -2.43 % 30.44%
  YoY % 53.82% -409.63% -17.01% 42.23% 35.75% -382.30% -
  Horiz. % 493.00% 1,067.49% 209.47% 179.01% 309.88% 482.30% 100.00%
ROE -4.55 % -2.59 % -11.13 % -4.92 % -5.39 % -12.22 % -5.78 % -3.91%
  YoY % -75.68% 76.73% -126.22% 8.72% 55.89% -111.42% -
  Horiz. % 78.72% 44.81% 192.56% 85.12% 93.25% 211.42% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.26 2.12 14.57 7.37 6.02 10.69 22.21 -19.02%
  YoY % 195.28% -85.45% 97.69% 22.43% -43.69% -51.87% -
  Horiz. % 28.19% 9.55% 65.60% 33.18% 27.10% 48.13% 100.00%
EPS -0.75 -0.54 -0.75 -0.32 -0.45 -1.25 -0.54 5.63%
  YoY % -38.89% 28.00% -134.38% 28.89% 64.00% -131.48% -
  Horiz. % 138.89% 100.00% 138.89% 59.26% 83.33% 231.48% 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 0.1639 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 9.80%
  YoY % -21.62% 210.24% 3.53% -22.04% -18.38% 9.41% -
  Horiz. % 175.29% 223.64% 72.09% 69.63% 89.30% 109.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.13 1.55 5.45 9.94 7.92 13.34 23.54 -20.08%
  YoY % 295.48% -71.56% -45.17% 25.51% -40.63% -43.33% -
  Horiz. % 26.04% 6.58% 23.15% 42.23% 33.64% 56.67% 100.00%
EPS -0.73 -0.40 -0.28 -0.43 -0.59 -1.56 -0.57 4.21%
  YoY % -82.50% -42.86% 34.88% 27.12% 62.18% -173.68% -
  Horiz. % 128.07% 70.18% 49.12% 75.44% 103.51% 273.68% 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 0.1605 0.1526 0.0252 0.0879 0.1098 0.1276 0.0991 8.36%
  YoY % 5.18% 505.56% -71.33% -19.95% -13.95% 28.76% -
  Horiz. % 161.96% 153.99% 25.43% 88.70% 110.80% 128.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3350 0.2800 0.2350 0.0550 0.0600 0.0750 0.0850 -
P/RPS 5.35 13.19 1.61 0.75 1.00 0.70 0.38 55.36%
  YoY % -59.44% 719.25% 114.67% -25.00% 42.86% 84.21% -
  Horiz. % 1,407.89% 3,471.05% 423.68% 197.37% 263.16% 184.21% 100.00%
P/EPS -44.88 -51.71 -31.33 -17.19 -13.33 -6.00 -15.74 19.07%
  YoY % 13.21% -65.05% -82.26% -28.96% -122.17% 61.88% -
  Horiz. % 285.13% 328.53% 199.05% 109.21% 84.69% 38.12% 100.00%
EY -2.23 -1.93 -3.19 -5.82 -7.50 -16.67 -6.35 -16.00%
  YoY % -15.54% 39.50% 45.19% 22.40% 55.01% -162.52% -
  Horiz. % 35.12% 30.39% 50.24% 91.65% 118.11% 262.52% 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 2.04 1.34 3.49 0.84 0.72 0.73 0.91 14.39%
  YoY % 52.24% -61.60% 315.48% 16.67% -1.37% -19.78% -
  Horiz. % 224.18% 147.25% 383.52% 92.31% 79.12% 80.22% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 -
Price 0.3000 0.2550 0.2050 0.0500 0.0700 0.0700 0.0800 -
P/RPS 4.79 12.01 1.41 0.68 1.16 0.65 0.36 53.91%
  YoY % -60.12% 751.77% 107.35% -41.38% 78.46% 80.56% -
  Horiz. % 1,330.56% 3,336.11% 391.67% 188.89% 322.22% 180.56% 100.00%
P/EPS -40.19 -47.09 -27.33 -15.63 -15.56 -5.60 -14.81 18.09%
  YoY % 14.65% -72.30% -74.86% -0.45% -177.86% 62.19% -
  Horiz. % 271.37% 317.96% 184.54% 105.54% 105.06% 37.81% 100.00%
EY -2.49 -2.12 -3.66 -6.40 -6.43 -17.86 -6.75 -15.31%
  YoY % -17.45% 42.08% 42.81% 0.47% 64.00% -164.59% -
  Horiz. % 36.89% 31.41% 54.22% 94.81% 95.26% 264.59% 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 1.83 1.22 3.04 0.77 0.84 0.68 0.86 13.41%
  YoY % 50.00% -59.87% 294.81% -8.33% 23.53% -20.93% -
  Horiz. % 212.79% 141.86% 353.49% 89.53% 97.67% 79.07% 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.
 


 

224  284  509  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers