Highlights

[MMAG] YoY Quarter Result on 2013-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     279.77%    YoY -     98.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,255 68,238 99,300 164,182 143,649 12,973 1,414 89.76%
  YoY % -2.91% -31.28% -39.52% 14.29% 1,007.29% 817.47% -
  Horiz. % 4,685.64% 4,825.88% 7,022.63% 11,611.17% 10,159.05% 917.47% 100.00%
PBT -3,060 -4,247 224 7,383 4,047 -549 -486 35.85%
  YoY % 27.95% -1,995.98% -96.97% 82.43% 837.16% -12.96% -
  Horiz. % 629.63% 873.87% -46.09% -1,519.14% -832.72% 112.96% 100.00%
Tax 0 0 29 0 -337 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -8.61% -0.00% 100.00% - -
NP -3,060 -4,247 253 7,383 3,710 -549 -486 35.85%
  YoY % 27.95% -1,778.66% -96.57% 99.00% 775.77% -12.96% -
  Horiz. % 629.63% 873.87% -52.06% -1,519.14% -763.37% 112.96% 100.00%
NP to SH -3,056 -4,286 256 7,385 3,723 -549 -486 35.82%
  YoY % 28.70% -1,774.22% -96.53% 98.36% 778.14% -12.96% -
  Horiz. % 628.81% 881.89% -52.67% -1,519.55% -766.05% 112.96% 100.00%
Tax Rate - % - % -12.95 % - % 8.33 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -155.46% 0.00% 100.00% - -
Total Cost 69,315 72,485 99,047 156,799 139,939 13,522 1,900 82.02%
  YoY % -4.37% -26.82% -36.83% 12.05% 934.90% 611.68% -
  Horiz. % 3,648.16% 3,815.00% 5,213.00% 8,252.58% 7,365.21% 711.68% 100.00%
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
  YoY % -22.04% -13.89% 2.35% 48.09% 69.56% 215.27% -
  Horiz. % 543.94% 697.73% 810.29% 791.68% 534.58% 315.27% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
  YoY % -22.04% -13.89% 2.35% 48.09% 69.56% 215.27% -
  Horiz. % 543.94% 697.73% 810.29% 791.68% 534.58% 315.27% 100.00%
NOSH 953,799 952,444 853,333 811,538 581,718 392,142 131,351 39.11%
  YoY % 0.14% 11.61% 5.15% 39.51% 48.34% 198.54% -
  Horiz. % 726.14% 725.11% 649.66% 617.84% 442.87% 298.54% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -4.62 % -6.22 % 0.25 % 4.50 % 2.58 % -4.23 % -34.37 % -28.41%
  YoY % 25.72% -2,588.00% -94.44% 74.42% 160.99% 87.69% -
  Horiz. % 13.44% 18.10% -0.73% -13.09% -7.51% 12.31% 100.00%
ROE -5.21 % -5.70 % 0.29 % 8.65 % 6.46 % -1.61 % -4.51 % 2.43%
  YoY % 8.60% -2,065.52% -96.65% 33.90% 501.24% 64.30% -
  Horiz. % 115.52% 126.39% -6.43% -191.80% -143.24% 35.70% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.95 7.16 11.64 20.23 24.69 3.31 1.08 36.34%
  YoY % -2.93% -38.49% -42.46% -18.06% 645.92% 206.48% -
  Horiz. % 643.52% 662.96% 1,077.78% 1,873.15% 2,286.11% 306.48% 100.00%
EPS -0.32 -0.45 0.03 0.91 0.64 -0.14 -0.37 -2.39%
  YoY % 28.89% -1,600.00% -96.70% 42.19% 557.14% 62.16% -
  Horiz. % 86.49% 121.62% -8.11% -245.95% -172.97% 37.84% 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 0.0615 0.0790 0.1024 0.1052 0.0991 0.0867 0.0821 -4.70%
  YoY % -22.15% -22.85% -2.66% 6.16% 14.30% 5.60% -
  Horiz. % 74.91% 96.22% 124.73% 128.14% 120.71% 105.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.23 9.51 13.84 22.88 20.02 1.81 0.20 89.28%
  YoY % -2.94% -31.29% -39.51% 14.29% 1,006.08% 805.00% -
  Horiz. % 4,615.00% 4,755.00% 6,920.00% 11,440.00% 10,010.00% 905.00% 100.00%
EPS -0.43 -0.60 0.04 1.03 0.52 -0.08 -0.07 35.29%
  YoY % 28.33% -1,600.00% -96.12% 98.08% 750.00% -14.29% -
  Horiz. % 614.29% 857.14% -57.14% -1,471.43% -742.86% 114.29% 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 0.0817 0.1048 0.1218 0.1190 0.0803 0.0474 0.0150 32.61%
  YoY % -22.04% -13.96% 2.35% 48.19% 69.41% 216.00% -
  Horiz. % 544.67% 698.67% 812.00% 793.33% 535.33% 316.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0500 0.0600 0.0550 0.0800 0.0900 0.0500 0.1200 -
P/RPS 0.72 0.84 0.47 0.40 0.36 1.51 11.15 -36.63%
  YoY % -14.29% 78.72% 17.50% 11.11% -76.16% -86.46% -
  Horiz. % 6.46% 7.53% 4.22% 3.59% 3.23% 13.54% 100.00%
P/EPS -15.61 -13.33 183.33 8.79 14.06 -35.71 -32.43 -11.46%
  YoY % -17.10% -107.27% 1,985.67% -37.48% 139.37% -10.11% -
  Horiz. % 48.13% 41.10% -565.31% -27.10% -43.35% 110.11% 100.00%
EY -6.41 -7.50 0.55 11.38 7.11 -2.80 -3.08 12.98%
  YoY % 14.53% -1,463.64% -95.17% 60.06% 353.93% 9.09% -
  Horiz. % 208.12% 243.51% -17.86% -369.48% -230.84% 90.91% 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 0.81 0.76 0.54 0.76 0.91 0.58 1.46 -9.34%
  YoY % 6.58% 40.74% -28.95% -16.48% 56.90% -60.27% -
  Horiz. % 55.48% 52.05% 36.99% 52.05% 62.33% 39.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 -
Price 0.0600 0.0600 0.0600 0.1050 0.1000 0.0900 0.1400 -
P/RPS 0.86 0.84 0.52 0.52 0.40 2.72 13.01 -36.39%
  YoY % 2.38% 61.54% 0.00% 30.00% -85.29% -79.09% -
  Horiz. % 6.61% 6.46% 4.00% 4.00% 3.07% 20.91% 100.00%
P/EPS -18.73 -13.33 200.00 11.54 15.63 -64.29 -37.84 -11.05%
  YoY % -40.51% -106.67% 1,633.10% -26.17% 124.31% -69.90% -
  Horiz. % 49.50% 35.23% -528.54% -30.50% -41.31% 169.90% 100.00%
EY -5.34 -7.50 0.50 8.67 6.40 -1.56 -2.64 12.45%
  YoY % 28.80% -1,600.00% -94.23% 35.47% 510.26% 40.91% -
  Horiz. % 202.27% 284.09% -18.94% -328.41% -242.42% 59.09% 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 0.98 0.76 0.59 1.00 1.01 1.04 1.71 -8.85%
  YoY % 28.95% 28.81% -41.00% -0.99% -2.88% -39.18% -
  Horiz. % 57.31% 44.44% 34.50% 58.48% 59.06% 60.82% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers