Highlights

[MMAG] YoY Quarter Result on 2013-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -101.45%    YoY -     95.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,118 118,435 133,000 136,366 37,476 2,623 1,520 83.44%
  YoY % -50.93% -10.95% -2.47% 263.88% 1,328.75% 72.57% -
  Horiz. % 3,823.55% 7,791.78% 8,750.00% 8,971.45% 2,465.53% 172.57% 100.00%
PBT -7,314 -11,690 2,410 -37 -1,218 -335 -715 47.28%
  YoY % 37.43% -585.06% 6,613.51% 96.96% -263.58% 53.15% -
  Horiz. % 1,022.94% 1,634.96% -337.06% 5.17% 170.35% 46.85% 100.00%
Tax -300 377 -1,347 -120 -74 7 110 -
  YoY % -179.58% 127.99% -1,022.50% -62.16% -1,157.14% -93.64% -
  Horiz. % -272.73% 342.73% -1,224.55% -109.09% -67.27% 6.36% 100.00%
NP -7,614 -11,313 1,063 -157 -1,292 -328 -605 52.46%
  YoY % 32.70% -1,164.25% 777.07% 87.85% -293.90% 45.79% -
  Horiz. % 1,258.51% 1,869.92% -175.70% 25.95% 213.55% 54.21% 100.00%
NP to SH -7,382 -11,330 1,063 -54 -1,292 -328 -605 51.67%
  YoY % 34.85% -1,165.85% 2,068.52% 95.82% -293.90% 45.79% -
  Horiz. % 1,220.17% 1,872.73% -175.70% 8.93% 213.55% 54.21% 100.00%
Tax Rate - % - % 55.89 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 65,732 129,748 131,937 136,523 38,768 2,951 2,125 77.08%
  YoY % -49.34% -1.66% -3.36% 252.15% 1,213.72% 38.87% -
  Horiz. % 3,093.27% 6,105.79% 6,208.80% 6,424.61% 1,824.38% 138.87% 100.00%
Net Worth 68,355 86,545 96,408 70,290 40,651 10,824 11,963 33.67%
  YoY % -21.02% -10.23% 37.16% 72.91% 275.57% -9.53% -
  Horiz. % 571.35% 723.40% 805.84% 587.52% 339.79% 90.47% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 68,355 86,545 96,408 70,290 40,651 10,824 11,963 33.67%
  YoY % -21.02% -10.23% 37.16% 72.91% 275.57% -9.53% -
  Horiz. % 571.35% 723.40% 805.84% 587.52% 339.79% 90.47% 100.00%
NOSH 958,701 952,100 838,333 710,000 461,428 131,200 131,904 39.14%
  YoY % 0.69% 13.57% 18.08% 53.87% 251.70% -0.53% -
  Horiz. % 726.81% 721.81% 635.56% 538.27% 349.82% 99.47% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -13.10 % -9.55 % 0.80 % -0.12 % -3.45 % -12.50 % -39.80 % -16.89%
  YoY % -37.17% -1,293.75% 766.67% 96.52% 72.40% 68.59% -
  Horiz. % 32.91% 23.99% -2.01% 0.30% 8.67% 31.41% 100.00%
ROE -10.80 % -13.09 % 1.10 % -0.08 % -3.18 % -3.03 % -5.06 % 13.46%
  YoY % 17.49% -1,290.00% 1,475.00% 97.48% -4.95% 40.12% -
  Horiz. % 213.44% 258.70% -21.74% 1.58% 62.85% 59.88% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.06 12.44 15.86 19.21 8.12 2.00 1.15 31.88%
  YoY % -51.29% -21.56% -17.44% 136.58% 306.00% 73.91% -
  Horiz. % 526.96% 1,081.74% 1,379.13% 1,670.43% 706.09% 173.91% 100.00%
EPS -0.77 -1.19 0.12 -0.01 -0.28 -0.25 -0.46 8.96%
  YoY % 35.29% -1,091.67% 1,300.00% 96.43% -12.00% 45.65% -
  Horiz. % 167.39% 258.70% -26.09% 2.17% 60.87% 54.35% 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 0.0713 0.0909 0.1150 0.0990 0.0881 0.0825 0.0907 -3.93%
  YoY % -21.56% -20.96% 16.16% 12.37% 6.79% -9.04% -
  Horiz. % 78.61% 100.22% 126.79% 109.15% 97.13% 90.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.10 16.50 18.53 19.00 5.22 0.37 0.21 83.71%
  YoY % -50.91% -10.96% -2.47% 263.98% 1,310.81% 76.19% -
  Horiz. % 3,857.14% 7,857.14% 8,823.81% 9,047.62% 2,485.71% 176.19% 100.00%
EPS -1.03 -1.58 0.15 -0.01 -0.18 -0.05 -0.08 53.03%
  YoY % 34.81% -1,153.33% 1,600.00% 94.44% -260.00% 37.50% -
  Horiz. % 1,287.50% 1,975.00% -187.50% 12.50% 225.00% 62.50% 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 0.0953 0.1206 0.1343 0.0979 0.0566 0.0151 0.0167 33.64%
  YoY % -20.98% -10.20% 37.18% 72.97% 274.83% -9.58% -
  Horiz. % 570.66% 722.16% 804.19% 586.23% 338.92% 90.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.0600 0.0850 0.1000 0.0950 0.1000 0.1900 0.0600 -
P/RPS 0.99 0.68 0.63 0.49 1.23 9.50 5.21 -24.16%
  YoY % 45.59% 7.94% 28.57% -60.16% -87.05% 82.34% -
  Horiz. % 19.00% 13.05% 12.09% 9.40% 23.61% 182.34% 100.00%
P/EPS -7.79 -7.14 78.86 -1,249.07 -35.71 -76.00 -13.08 -8.27%
  YoY % -9.10% -109.05% 106.31% -3,397.82% 53.01% -481.04% -
  Horiz. % 59.56% 54.59% -602.91% 9,549.46% 273.01% 581.04% 100.00%
EY -12.83 -14.00 1.27 -0.08 -2.80 -1.32 -7.64 9.02%
  YoY % 8.36% -1,202.36% 1,687.50% 97.14% -112.12% 82.72% -
  Horiz. % 167.93% 183.25% -16.62% 1.05% 36.65% 17.28% 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 0.84 0.94 0.87 0.96 1.14 2.30 0.66 4.10%
  YoY % -10.64% 8.05% -9.37% -15.79% -50.43% 248.48% -
  Horiz. % 127.27% 142.42% 131.82% 145.45% 172.73% 348.48% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 30/05/13 31/10/12 30/05/11 26/05/10 -
Price 0.0650 0.0700 0.0800 0.1300 0.1000 0.1200 0.0500 -
P/RPS 1.07 0.56 0.50 0.68 1.23 6.00 4.34 -20.80%
  YoY % 91.07% 12.00% -26.47% -44.72% -79.50% 38.25% -
  Horiz. % 24.65% 12.90% 11.52% 15.67% 28.34% 138.25% 100.00%
P/EPS -8.44 -5.88 63.09 -1,709.26 -35.71 -48.00 -10.90 -4.17%
  YoY % -43.54% -109.32% 103.69% -4,686.50% 25.60% -340.37% -
  Horiz. % 77.43% 53.94% -578.81% 15,681.29% 327.61% 440.37% 100.00%
EY -11.85 -17.00 1.58 -0.06 -2.80 -2.08 -9.17 4.36%
  YoY % 30.29% -1,175.95% 2,733.33% 97.86% -34.62% 77.32% -
  Horiz. % 129.23% 185.39% -17.23% 0.65% 30.53% 22.68% 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 0.91 0.77 0.70 1.31 1.14 1.45 0.55 8.75%
  YoY % 18.18% 10.00% -46.56% 14.91% -21.38% 163.64% -
  Horiz. % 165.45% 140.00% 127.27% 238.18% 207.27% 263.64% 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