Highlights

[MMAG] YoY Quarter Result on 2014-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 13-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     102.29%    YoY -     -96.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 30,440 66,255 68,238 99,300 164,182 143,649 12,973 15.26%
  YoY % -54.06% -2.91% -31.28% -39.52% 14.29% 1,007.29% -
  Horiz. % 234.64% 510.71% 526.00% 765.44% 1,265.57% 1,107.29% 100.00%
PBT -4,384 -3,060 -4,247 224 7,383 4,047 -549 41.33%
  YoY % -43.27% 27.95% -1,995.98% -96.97% 82.43% 837.16% -
  Horiz. % 798.54% 557.38% 773.59% -40.80% -1,344.81% -737.16% 100.00%
Tax -21 0 0 29 0 -337 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6.23% -0.00% -0.00% -8.61% -0.00% 100.00% -
NP -4,405 -3,060 -4,247 253 7,383 3,710 -549 41.45%
  YoY % -43.95% 27.95% -1,778.66% -96.57% 99.00% 775.77% -
  Horiz. % 802.37% 557.38% 773.59% -46.08% -1,344.81% -675.77% 100.00%
NP to SH -4,405 -3,056 -4,286 256 7,385 3,723 -549 41.45%
  YoY % -44.14% 28.70% -1,774.22% -96.53% 98.36% 778.14% -
  Horiz. % 802.37% 556.65% 780.69% -46.63% -1,345.17% -678.14% 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% 0.00% -155.46% 0.00% 100.00% -
Total Cost 34,845 69,315 72,485 99,047 156,799 139,939 13,522 17.07%
  YoY % -49.73% -4.37% -26.82% -36.83% 12.05% 934.90% -
  Horiz. % 257.69% 512.61% 536.05% 732.49% 1,159.58% 1,034.90% 100.00%
Net Worth 48,204 58,658 75,243 87,381 85,373 57,648 33,998 5.99%
  YoY % -17.82% -22.04% -13.89% 2.35% 48.09% 69.56% -
  Horiz. % 141.78% 172.53% 221.31% 257.01% 251.11% 169.56% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 48,204 58,658 75,243 87,381 85,373 57,648 33,998 5.99%
  YoY % -17.82% -22.04% -13.89% 2.35% 48.09% 69.56% -
  Horiz. % 141.78% 172.53% 221.31% 257.01% 251.11% 169.56% 100.00%
NOSH 359,467 953,799 952,444 853,333 811,538 581,718 392,142 -1.44%
  YoY % -62.31% 0.14% 11.61% 5.15% 39.51% 48.34% -
  Horiz. % 91.67% 243.23% 242.88% 217.61% 206.95% 148.34% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -14.47 % -4.62 % -6.22 % 0.25 % 4.50 % 2.58 % -4.23 % 22.73%
  YoY % -213.20% 25.72% -2,588.00% -94.44% 74.42% 160.99% -
  Horiz. % 342.08% 109.22% 147.04% -5.91% -106.38% -60.99% 100.00%
ROE -9.14 % -5.21 % -5.70 % 0.29 % 8.65 % 6.46 % -1.61 % 33.53%
  YoY % -75.43% 8.60% -2,065.52% -96.65% 33.90% 501.24% -
  Horiz. % 567.70% 323.60% 354.04% -18.01% -537.27% -401.24% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.47 6.95 7.16 11.64 20.23 24.69 3.31 16.94%
  YoY % 21.87% -2.93% -38.49% -42.46% -18.06% 645.92% -
  Horiz. % 255.89% 209.97% 216.31% 351.66% 611.18% 745.92% 100.00%
EPS -1.23 -0.32 -0.45 0.03 0.91 0.64 -0.14 43.60%
  YoY % -284.38% 28.89% -1,600.00% -96.70% 42.19% 557.14% -
  Horiz. % 878.57% 228.57% 321.43% -21.43% -650.00% -457.14% 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 0.1341 0.0615 0.0790 0.1024 0.1052 0.0991 0.0867 7.53%
  YoY % 118.05% -22.15% -22.85% -2.66% 6.16% 14.30% -
  Horiz. % 154.67% 70.93% 91.12% 118.11% 121.34% 114.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.24 9.23 9.51 13.84 22.88 20.02 1.81 15.23%
  YoY % -54.06% -2.94% -31.29% -39.51% 14.29% 1,006.08% -
  Horiz. % 234.25% 509.94% 525.41% 764.64% 1,264.09% 1,106.08% 100.00%
EPS -0.61 -0.43 -0.60 0.04 1.03 0.52 -0.08 40.25%
  YoY % -41.86% 28.33% -1,600.00% -96.12% 98.08% 750.00% -
  Horiz. % 762.50% 537.50% 750.00% -50.00% -1,287.50% -650.00% 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 0.0672 0.0817 0.1048 0.1218 0.1190 0.0803 0.0474 5.98%
  YoY % -17.75% -22.04% -13.96% 2.35% 48.19% 69.41% -
  Horiz. % 141.77% 172.36% 221.10% 256.96% 251.05% 169.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.2000 0.0500 0.0600 0.0550 0.0800 0.0900 0.0500 -
P/RPS 2.36 0.72 0.84 0.47 0.40 0.36 1.51 7.72%
  YoY % 227.78% -14.29% 78.72% 17.50% 11.11% -76.16% -
  Horiz. % 156.29% 47.68% 55.63% 31.13% 26.49% 23.84% 100.00%
P/EPS -16.32 -15.61 -13.33 183.33 8.79 14.06 -35.71 -12.22%
  YoY % -4.55% -17.10% -107.27% 1,985.67% -37.48% 139.37% -
  Horiz. % 45.70% 43.71% 37.33% -513.39% -24.61% -39.37% 100.00%
EY -6.13 -6.41 -7.50 0.55 11.38 7.11 -2.80 13.94%
  YoY % 4.37% 14.53% -1,463.64% -95.17% 60.06% 353.93% -
  Horiz. % 218.93% 228.93% 267.86% -19.64% -406.43% -253.93% 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 1.49 0.81 0.76 0.54 0.76 0.91 0.58 17.01%
  YoY % 83.95% 6.58% 40.74% -28.95% -16.48% 56.90% -
  Horiz. % 256.90% 139.66% 131.03% 93.10% 131.03% 156.90% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 -
Price 0.1750 0.0600 0.0600 0.0600 0.1050 0.1000 0.0900 -
P/RPS 2.07 0.86 0.84 0.52 0.52 0.40 2.72 -4.45%
  YoY % 140.70% 2.38% 61.54% 0.00% 30.00% -85.29% -
  Horiz. % 76.10% 31.62% 30.88% 19.12% 19.12% 14.71% 100.00%
P/EPS -14.28 -18.73 -13.33 200.00 11.54 15.63 -64.29 -22.16%
  YoY % 23.76% -40.51% -106.67% 1,633.10% -26.17% 124.31% -
  Horiz. % 22.21% 29.13% 20.73% -311.09% -17.95% -24.31% 100.00%
EY -7.00 -5.34 -7.50 0.50 8.67 6.40 -1.56 28.40%
  YoY % -31.09% 28.80% -1,600.00% -94.23% 35.47% 510.26% -
  Horiz. % 448.72% 342.31% 480.77% -32.05% -555.77% -410.26% 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 1.30 0.98 0.76 0.59 1.00 1.01 1.04 3.79%
  YoY % 32.65% 28.95% 28.81% -41.00% -0.99% -2.88% -
  Horiz. % 125.00% 94.23% 73.08% 56.73% 96.15% 97.12% 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.
 


 

296  249  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.015+0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers