Highlights

[MMAG] YoY Quarter Result on 2017-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     -310.60%    YoY -     -69.98%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS