[MMAG] YoY Quarter Result on 2017-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 44,316 38,564 23,965 49,902 58,118 118,435 133,000 -16.72% YoY % 14.92% 60.92% -51.98% -14.14% -50.93% -10.95% - Horiz. % 33.32% 29.00% 18.02% 37.52% 43.70% 89.05% 100.00%
PBT -9,830 -9,231 -10,012 -12,701 -7,314 -11,690 2,410 - YoY % -6.49% 7.80% 21.17% -73.65% 37.43% -585.06% - Horiz. % -407.88% -383.03% -415.44% -527.01% -303.49% -485.06% 100.00%
Tax -3 29 63 40 -300 377 -1,347 -63.83% YoY % -110.34% -53.97% 57.50% 113.33% -179.58% 127.99% - Horiz. % 0.22% -2.15% -4.68% -2.97% 22.27% -27.99% 100.00%
NP -9,833 -9,202 -9,949 -12,661 -7,614 -11,313 1,063 - YoY % -6.86% 7.51% 21.42% -66.29% 32.70% -1,164.25% - Horiz. % -925.02% -865.66% -935.94% -1,191.06% -716.27% -1,064.25% 100.00%
NP to SH -9,785 -9,191 -9,965 -12,548 -7,382 -11,330 1,063 - YoY % -6.46% 7.77% 20.58% -69.98% 34.85% -1,165.85% - Horiz. % -920.51% -864.63% -937.44% -1,180.43% -694.45% -1,065.85% 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% 0.00% 0.00% 0.00% 100.00%
Total Cost 54,149 47,766 33,914 62,563 65,732 129,748 131,937 -13.78% YoY % 13.36% 40.84% -45.79% -4.82% -49.34% -1.66% - Horiz. % 41.04% 36.20% 25.70% 47.42% 49.82% 98.34% 100.00%
Net Worth 100,766 119,947 109,593 46,640 68,355 86,545 96,408 0.74% YoY % -15.99% 9.45% 134.97% -31.77% -21.02% -10.23% - Horiz. % 104.52% 124.42% 113.68% 48.38% 70.90% 89.77% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 100,766 119,947 109,593 46,640 68,355 86,545 96,408 0.74% YoY % -15.99% 9.45% 134.97% -31.77% -21.02% -10.23% - Horiz. % 104.52% 124.42% 113.68% 48.38% 70.90% 89.77% 100.00%
NOSH 718,220 668,231 455,502 953,799 958,701 952,100 838,333 -2.54% YoY % 7.48% 46.70% -52.24% -0.51% 0.69% 13.57% - Horiz. % 85.67% 79.71% 54.33% 113.77% 114.36% 113.57% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -22.19 % -23.86 % -41.51 % -25.37 % -13.10 % -9.55 % 0.80 % - YoY % 7.00% 42.52% -63.62% -93.66% -37.17% -1,293.75% - Horiz. % -2,773.75% -2,982.50% -5,188.75% -3,171.25% -1,637.50% -1,193.75% 100.00%
ROE -9.71 % -7.66 % -9.09 % -26.90 % -10.80 % -13.09 % 1.10 % - YoY % -26.76% 15.73% 66.21% -149.07% 17.49% -1,290.00% - Horiz. % -882.73% -696.36% -826.36% -2,445.45% -981.82% -1,190.00% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.17 5.77 5.26 5.23 6.06 12.44 15.86 -14.55% YoY % 6.93% 9.70% 0.57% -13.70% -51.29% -21.56% - Horiz. % 38.90% 36.38% 33.17% 32.98% 38.21% 78.44% 100.00%
EPS -1.36 -1.38 -2.19 -1.28 -0.77 -1.19 0.12 - YoY % 1.45% 36.99% -71.09% -66.23% 35.29% -1,091.67% - Horiz. % -1,133.33% -1,150.00% -1,825.00% -1,066.67% -641.67% -991.67% 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 0.1403 0.1795 0.2406 0.0489 0.0713 0.0909 0.1150 3.37% YoY % -21.84% -25.39% 392.02% -31.42% -21.56% -20.96% - Horiz. % 122.00% 156.09% 209.22% 42.52% 62.00% 79.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,370 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.20 3.65 2.27 4.72 5.50 11.21 12.59 -16.71% YoY % 15.07% 60.79% -51.91% -14.18% -50.94% -10.96% - Horiz. % 33.36% 28.99% 18.03% 37.49% 43.69% 89.04% 100.00%
EPS -0.93 -0.87 -0.94 -1.19 -0.70 -1.07 0.10 - YoY % -6.90% 7.45% 21.01% -70.00% 34.58% -1,170.00% - Horiz. % -930.00% -870.00% -940.00% -1,190.00% -700.00% -1,070.00% 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 0.0954 0.1135 0.1037 0.0442 0.0647 0.0819 0.0913 0.73% YoY % -15.95% 9.45% 134.62% -31.68% -21.00% -10.30% - Horiz. % 104.49% 124.32% 113.58% 48.41% 70.87% 89.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1950 0.2250 0.1700 0.0500 0.0600 0.0850 0.1000 -
P/RPS 3.16 3.90 3.23 0.96 0.99 0.68 0.63 30.80% YoY % -18.97% 20.74% 236.46% -3.03% 45.59% 7.94% - Horiz. % 501.59% 619.05% 512.70% 152.38% 157.14% 107.94% 100.00%
P/EPS -14.31 -16.36 -7.77 -3.80 -7.79 -7.14 78.86 - YoY % 12.53% -110.55% -104.47% 51.22% -9.10% -109.05% - Horiz. % -18.15% -20.75% -9.85% -4.82% -9.88% -9.05% 100.00%
EY -6.99 -6.11 -12.87 -26.31 -12.83 -14.00 1.27 - YoY % -14.40% 52.53% 51.08% -105.07% 8.36% -1,202.36% - Horiz. % -550.39% -481.10% -1,013.39% -2,071.65% -1,010.24% -1,102.36% 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 1.39 1.25 0.71 1.02 0.84 0.94 0.87 8.11% YoY % 11.20% 76.06% -30.39% 21.43% -10.64% 8.05% - Horiz. % 159.77% 143.68% 81.61% 117.24% 96.55% 108.05% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/06/20 30/05/19 30/05/18 29/05/17 27/05/16 28/05/15 30/05/14 -
Price 0.3050 0.2100 0.2250 0.0500 0.0650 0.0700 0.0800 -
P/RPS 4.94 3.64 4.28 0.96 1.07 0.56 0.50 46.43% YoY % 35.71% -14.95% 345.83% -10.28% 91.07% 12.00% - Horiz. % 988.00% 728.00% 856.00% 192.00% 214.00% 112.00% 100.00%
P/EPS -22.39 -15.27 -10.28 -3.80 -8.44 -5.88 63.09 - YoY % -46.63% -48.54% -170.53% 54.98% -43.54% -109.32% - Horiz. % -35.49% -24.20% -16.29% -6.02% -13.38% -9.32% 100.00%
EY -4.47 -6.55 -9.72 -26.31 -11.85 -17.00 1.58 - YoY % 31.76% 32.61% 63.06% -122.03% 30.29% -1,175.95% - Horiz. % -282.91% -414.56% -615.19% -1,665.19% -750.00% -1,075.95% 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 2.17 1.17 0.94 1.02 0.91 0.77 0.70 20.73% YoY % 85.47% 24.47% -7.84% 12.09% 18.18% 10.00% - Horiz. % 310.00% 167.14% 134.29% 145.71% 130.00% 110.00% 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.
Comment
MMAG Holdings - Quarter 4 ( 31.03.2017).pdf 
