Highlights

[MMAG] YoY Quarter Result on 2015-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -0.92%    YoY -     -1,774.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 17,216 30,440 66,255 68,238 99,300 164,182 143,649 -29.77%
  YoY % -43.44% -54.06% -2.91% -31.28% -39.52% 14.29% -
  Horiz. % 11.98% 21.19% 46.12% 47.50% 69.13% 114.29% 100.00%
PBT -6,510 -4,384 -3,060 -4,247 224 7,383 4,047 -
  YoY % -48.49% -43.27% 27.95% -1,995.98% -96.97% 82.43% -
  Horiz. % -160.86% -108.33% -75.61% -104.94% 5.53% 182.43% 100.00%
Tax -32 -21 0 0 29 0 -337 -32.44%
  YoY % -52.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.50% 6.23% -0.00% -0.00% -8.61% -0.00% 100.00%
NP -6,542 -4,405 -3,060 -4,247 253 7,383 3,710 -
  YoY % -48.51% -43.95% 27.95% -1,778.66% -96.57% 99.00% -
  Horiz. % -176.33% -118.73% -82.48% -114.47% 6.82% 199.00% 100.00%
NP to SH -6,485 -4,405 -3,056 -4,286 256 7,385 3,723 -
  YoY % -47.22% -44.14% 28.70% -1,774.22% -96.53% 98.36% -
  Horiz. % -174.19% -118.32% -82.08% -115.12% 6.88% 198.36% 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% 0.00% -155.46% 0.00% 100.00%
Total Cost 23,758 34,845 69,315 72,485 99,047 156,799 139,939 -25.58%
  YoY % -31.82% -49.73% -4.37% -26.82% -36.83% 12.05% -
  Horiz. % 16.98% 24.90% 49.53% 51.80% 70.78% 112.05% 100.00%
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.30%
  YoY % 153.02% -17.82% -22.04% -13.89% 2.35% 48.09% -
  Horiz. % 211.57% 83.62% 101.75% 130.52% 151.58% 148.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.30%
  YoY % 153.02% -17.82% -22.04% -13.89% 2.35% 48.09% -
  Horiz. % 211.57% 83.62% 101.75% 130.52% 151.58% 148.09% 100.00%
NOSH 627,085 359,467 953,799 952,444 853,333 811,538 581,718 1.26%
  YoY % 74.45% -62.31% 0.14% 11.61% 5.15% 39.51% -
  Horiz. % 107.80% 61.79% 163.96% 163.73% 146.69% 139.51% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -38.00 % -14.47 % -4.62 % -6.22 % 0.25 % 4.50 % 2.58 % -
  YoY % -162.61% -213.20% 25.72% -2,588.00% -94.44% 74.42% -
  Horiz. % -1,472.87% -560.85% -179.07% -241.09% 9.69% 174.42% 100.00%
ROE -5.32 % -9.14 % -5.21 % -5.70 % 0.29 % 8.65 % 6.46 % -
  YoY % 41.79% -75.43% 8.60% -2,065.52% -96.65% 33.90% -
  Horiz. % -82.35% -141.49% -80.65% -88.24% 4.49% 133.90% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.75 8.47 6.95 7.16 11.64 20.23 24.69 -30.62%
  YoY % -67.53% 21.87% -2.93% -38.49% -42.46% -18.06% -
  Horiz. % 11.14% 34.31% 28.15% 29.00% 47.14% 81.94% 100.00%
EPS -1.03 -1.23 -0.32 -0.45 0.03 0.91 0.64 -
  YoY % 16.26% -284.38% 28.89% -1,600.00% -96.70% 42.19% -
  Horiz. % -160.94% -192.19% -50.00% -70.31% 4.69% 142.19% 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 0.1945 0.1341 0.0615 0.0790 0.1024 0.1052 0.0991 11.89%
  YoY % 45.04% 118.05% -22.15% -22.85% -2.66% 6.16% -
  Horiz. % 196.27% 135.32% 62.06% 79.72% 103.33% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.40 4.24 9.23 9.51 13.84 22.88 20.02 -29.77%
  YoY % -43.40% -54.06% -2.94% -31.29% -39.51% 14.29% -
  Horiz. % 11.99% 21.18% 46.10% 47.50% 69.13% 114.29% 100.00%
EPS -0.90 -0.61 -0.43 -0.60 0.04 1.03 0.52 -
  YoY % -47.54% -41.86% 28.33% -1,600.00% -96.12% 98.08% -
  Horiz. % -173.08% -117.31% -82.69% -115.38% 7.69% 198.08% 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 0.1700 0.0672 0.0817 0.1048 0.1218 0.1190 0.0803 13.31%
  YoY % 152.98% -17.75% -22.04% -13.96% 2.35% 48.19% -
  Horiz. % 211.71% 83.69% 101.74% 130.51% 151.68% 148.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2300 0.2000 0.0500 0.0600 0.0550 0.0800 0.0900 -
P/RPS 8.38 2.36 0.72 0.84 0.47 0.40 0.36 68.93%
  YoY % 255.08% 227.78% -14.29% 78.72% 17.50% 11.11% -
  Horiz. % 2,327.78% 655.56% 200.00% 233.33% 130.56% 111.11% 100.00%
P/EPS -22.24 -16.32 -15.61 -13.33 183.33 8.79 14.06 -
  YoY % -36.27% -4.55% -17.10% -107.27% 1,985.67% -37.48% -
  Horiz. % -158.18% -116.07% -111.02% -94.81% 1,303.91% 62.52% 100.00%
EY -4.50 -6.13 -6.41 -7.50 0.55 11.38 7.11 -
  YoY % 26.59% 4.37% 14.53% -1,463.64% -95.17% 60.06% -
  Horiz. % -63.29% -86.22% -90.15% -105.49% 7.74% 160.06% 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 1.18 1.49 0.81 0.76 0.54 0.76 0.91 4.42%
  YoY % -20.81% 83.95% 6.58% 40.74% -28.95% -16.48% -
  Horiz. % 129.67% 163.74% 89.01% 83.52% 59.34% 83.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 -
Price 0.2550 0.1750 0.0600 0.0600 0.0600 0.1050 0.1000 -
P/RPS 9.29 2.07 0.86 0.84 0.52 0.52 0.40 68.87%
  YoY % 348.79% 140.70% 2.38% 61.54% 0.00% 30.00% -
  Horiz. % 2,322.50% 517.50% 215.00% 210.00% 130.00% 130.00% 100.00%
P/EPS -24.66 -14.28 -18.73 -13.33 200.00 11.54 15.63 -
  YoY % -72.69% 23.76% -40.51% -106.67% 1,633.10% -26.17% -
  Horiz. % -157.77% -91.36% -119.83% -85.28% 1,279.59% 73.83% 100.00%
EY -4.06 -7.00 -5.34 -7.50 0.50 8.67 6.40 -
  YoY % 42.00% -31.09% 28.80% -1,600.00% -94.23% 35.47% -
  Horiz. % -63.44% -109.38% -83.44% -117.19% 7.81% 135.47% 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 1.31 1.30 0.98 0.76 0.59 1.00 1.01 4.43%
  YoY % 0.77% 32.65% 28.95% 28.81% -41.00% -0.99% -
  Horiz. % 129.70% 128.71% 97.03% 75.25% 58.42% 99.01% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers