Highlights

[MMAG] YoY Quarter Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -85.61%    YoY -     2,068.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 49,902 58,118 118,435 133,000 136,366 37,476 2,623 63.31%
  YoY % -14.14% -50.93% -10.95% -2.47% 263.88% 1,328.75% -
  Horiz. % 1,902.48% 2,215.71% 4,515.25% 5,070.53% 5,198.86% 1,428.75% 100.00%
PBT -12,701 -7,314 -11,690 2,410 -37 -1,218 -335 83.19%
  YoY % -73.65% 37.43% -585.06% 6,613.51% 96.96% -263.58% -
  Horiz. % 3,791.34% 2,183.28% 3,489.55% -719.40% 11.04% 363.58% 100.00%
Tax 40 -300 377 -1,347 -120 -74 7 33.67%
  YoY % 113.33% -179.58% 127.99% -1,022.50% -62.16% -1,157.14% -
  Horiz. % 571.43% -4,285.71% 5,385.71% -19,242.86% -1,714.29% -1,057.14% 100.00%
NP -12,661 -7,614 -11,313 1,063 -157 -1,292 -328 83.73%
  YoY % -66.29% 32.70% -1,164.25% 777.07% 87.85% -293.90% -
  Horiz. % 3,860.06% 2,321.34% 3,449.09% -324.09% 47.87% 393.90% 100.00%
NP to SH -12,548 -7,382 -11,330 1,063 -54 -1,292 -328 83.46%
  YoY % -69.98% 34.85% -1,165.85% 2,068.52% 95.82% -293.90% -
  Horiz. % 3,825.61% 2,250.61% 3,454.27% -324.09% 16.46% 393.90% 100.00%
Tax Rate - % - % - % 55.89 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 62,563 65,732 129,748 131,937 136,523 38,768 2,951 66.29%
  YoY % -4.82% -49.34% -1.66% -3.36% 252.15% 1,213.72% -
  Horiz. % 2,120.06% 2,227.45% 4,396.75% 4,470.93% 4,626.33% 1,313.72% 100.00%
Net Worth 46,640 68,355 86,545 96,408 70,290 40,651 10,824 27.54%
  YoY % -31.77% -21.02% -10.23% 37.16% 72.91% 275.57% -
  Horiz. % 430.90% 631.52% 799.57% 890.69% 649.39% 375.57% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 46,640 68,355 86,545 96,408 70,290 40,651 10,824 27.54%
  YoY % -31.77% -21.02% -10.23% 37.16% 72.91% 275.57% -
  Horiz. % 430.90% 631.52% 799.57% 890.69% 649.39% 375.57% 100.00%
NOSH 953,799 958,701 952,100 838,333 710,000 461,428 131,200 39.14%
  YoY % -0.51% 0.69% 13.57% 18.08% 53.87% 251.70% -
  Horiz. % 726.98% 730.72% 725.69% 638.97% 541.16% 351.70% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -25.37 % -13.10 % -9.55 % 0.80 % -0.12 % -3.45 % -12.50 % 12.51%
  YoY % -93.66% -37.17% -1,293.75% 766.67% 96.52% 72.40% -
  Horiz. % 202.96% 104.80% 76.40% -6.40% 0.96% 27.60% 100.00%
ROE -26.90 % -10.80 % -13.09 % 1.10 % -0.08 % -3.18 % -3.03 % 43.85%
  YoY % -149.07% 17.49% -1,290.00% 1,475.00% 97.48% -4.95% -
  Horiz. % 887.79% 356.44% 432.01% -36.30% 2.64% 104.95% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.23 6.06 12.44 15.86 19.21 8.12 2.00 17.36%
  YoY % -13.70% -51.29% -21.56% -17.44% 136.58% 306.00% -
  Horiz. % 261.50% 303.00% 622.00% 793.00% 960.50% 406.00% 100.00%
EPS -1.28 -0.77 -1.19 0.12 -0.01 -0.28 -0.25 31.25%
  YoY % -66.23% 35.29% -1,091.67% 1,300.00% 96.43% -12.00% -
  Horiz. % 512.00% 308.00% 476.00% -48.00% 4.00% 112.00% 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 0.0489 0.0713 0.0909 0.1150 0.0990 0.0881 0.0825 -8.34%
  YoY % -31.42% -21.56% -20.96% 16.16% 12.37% 6.79% -
  Horiz. % 59.27% 86.42% 110.18% 139.39% 120.00% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 717,633
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.95 8.10 16.50 18.53 19.00 5.22 0.37 62.97%
  YoY % -14.20% -50.91% -10.96% -2.47% 263.98% 1,310.81% -
  Horiz. % 1,878.38% 2,189.19% 4,459.46% 5,008.11% 5,135.13% 1,410.81% 100.00%
EPS -1.75 -1.03 -1.58 0.15 -0.01 -0.18 -0.05 80.76%
  YoY % -69.90% 34.81% -1,153.33% 1,600.00% 94.44% -260.00% -
  Horiz. % 3,500.00% 2,060.00% 3,160.00% -300.00% 20.00% 360.00% 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 0.0650 0.0953 0.1206 0.1343 0.0979 0.0566 0.0151 27.51%
  YoY % -31.79% -20.98% -10.20% 37.18% 72.97% 274.83% -
  Horiz. % 430.46% 631.13% 798.68% 889.40% 648.34% 374.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0500 0.0600 0.0850 0.1000 0.0950 0.1000 0.1900 -
P/RPS 0.96 0.99 0.68 0.63 0.49 1.23 9.50 -31.73%
  YoY % -3.03% 45.59% 7.94% 28.57% -60.16% -87.05% -
  Horiz. % 10.11% 10.42% 7.16% 6.63% 5.16% 12.95% 100.00%
P/EPS -3.80 -7.79 -7.14 78.86 -1,249.07 -35.71 -76.00 -39.28%
  YoY % 51.22% -9.10% -109.05% 106.31% -3,397.82% 53.01% -
  Horiz. % 5.00% 10.25% 9.39% -103.76% 1,643.51% 46.99% 100.00%
EY -26.31 -12.83 -14.00 1.27 -0.08 -2.80 -1.32 64.59%
  YoY % -105.07% 8.36% -1,202.36% 1,687.50% 97.14% -112.12% -
  Horiz. % 1,993.18% 971.97% 1,060.61% -96.21% 6.06% 212.12% 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 1.02 0.84 0.94 0.87 0.96 1.14 2.30 -12.66%
  YoY % 21.43% -10.64% 8.05% -9.37% -15.79% -50.43% -
  Horiz. % 44.35% 36.52% 40.87% 37.83% 41.74% 49.57% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 28/05/15 30/05/14 30/05/13 31/10/12 30/05/11 -
Price 0.0500 0.0650 0.0700 0.0800 0.1300 0.1000 0.1200 -
P/RPS 0.96 1.07 0.56 0.50 0.68 1.23 6.00 -26.30%
  YoY % -10.28% 91.07% 12.00% -26.47% -44.72% -79.50% -
  Horiz. % 16.00% 17.83% 9.33% 8.33% 11.33% 20.50% 100.00%
P/EPS -3.80 -8.44 -5.88 63.09 -1,709.26 -35.71 -48.00 -34.45%
  YoY % 54.98% -43.54% -109.32% 103.69% -4,686.50% 25.60% -
  Horiz. % 7.92% 17.58% 12.25% -131.44% 3,560.96% 74.40% 100.00%
EY -26.31 -11.85 -17.00 1.58 -0.06 -2.80 -2.08 52.58%
  YoY % -122.03% 30.29% -1,175.95% 2,733.33% 97.86% -34.62% -
  Horiz. % 1,264.90% 569.71% 817.31% -75.96% 2.88% 134.62% 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 1.02 0.91 0.77 0.70 1.31 1.14 1.45 -5.69%
  YoY % 12.09% 18.18% 10.00% -46.56% 14.91% -21.38% -
  Horiz. % 70.34% 62.76% 53.10% 48.28% 90.34% 78.62% 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