Highlights

[MMAG] YoY TTM Result on 2017-06-30 [#1]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     5.50%    YoY -     -8.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 101,286 101,680 232,755 246,244 362,451 559,702 574,320 -25.10%
  YoY % -0.39% -56.31% -5.48% -32.06% -35.24% -2.55% -
  Horiz. % 17.64% 17.70% 40.53% 42.88% 63.11% 97.45% 100.00%
PBT -24,613 -20,015 -20,010 -18,570 -25,520 2,885 929 -
  YoY % -22.97% -0.02% -7.75% 27.23% -984.58% 210.55% -
  Horiz. % -2,649.41% -2,154.47% -2,153.93% -1,998.92% -2,747.04% 310.55% 100.00%
Tax -3 15 7 -300 406 -991 -1,081 -62.50%
  YoY % -120.00% 114.29% 102.33% -173.89% 140.97% 8.33% -
  Horiz. % 0.28% -1.39% -0.65% 27.75% -37.56% 91.67% 100.00%
NP -24,616 -20,000 -20,003 -18,870 -25,114 1,894 -152 133.38%
  YoY % -23.08% 0.01% -6.00% 24.86% -1,425.98% 1,346.05% -
  Horiz. % 16,194.74% 13,157.89% 13,159.87% 12,414.47% 16,522.37% -1,246.05% 100.00%
NP to SH -24,436 -20,039 -20,252 -18,642 -25,074 1,899 56 -
  YoY % -21.94% 1.05% -8.64% 25.65% -1,420.38% 3,291.07% -
  Horiz. % -43,635.71% -35,783.93% -36,164.29% -33,289.29% -44,775.00% 3,391.07% 100.00%
Tax Rate - % - % - % - % - % 34.35 % 116.36 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -70.48% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 29.52% 100.00%
Total Cost 125,902 121,680 252,758 265,114 387,565 557,808 574,472 -22.34%
  YoY % 3.47% -51.86% -4.66% -31.59% -30.52% -2.90% -
  Horiz. % 21.92% 21.18% 44.00% 46.15% 67.46% 97.10% 100.00%
Net Worth 117,580 106,566 64,954 64,319 85,208 94,441 68,397 9.45%
  YoY % 10.34% 64.06% 0.99% -24.51% -9.78% 38.08% -
  Horiz. % 171.91% 155.81% 94.97% 94.04% 124.58% 138.08% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 117,580 106,566 64,954 64,319 85,208 94,441 68,397 9.45%
  YoY % 10.34% 64.06% 0.99% -24.51% -9.78% 38.08% -
  Horiz. % 171.91% 155.81% 94.97% 94.04% 124.58% 138.08% 100.00%
NOSH 682,419 460,927 975,294 940,344 968,275 841,724 691,578 -0.22%
  YoY % 48.05% -52.74% 3.72% -2.88% 15.03% 21.71% -
  Horiz. % 98.68% 66.65% 141.02% 135.97% 140.01% 121.71% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -24.30 % -19.67 % -8.59 % -7.66 % -6.93 % 0.34 % -0.03 % 205.16%
  YoY % -23.54% -128.99% -12.14% -10.53% -2,138.24% 1,233.33% -
  Horiz. % 81,000.00% 65,566.67% 28,633.33% 25,533.33% 23,100.00% -1,133.33% 100.00%
ROE -20.78 % -18.80 % -31.18 % -28.98 % -29.43 % 2.01 % 0.08 % -
  YoY % -10.53% 39.70% -7.59% 1.53% -1,564.18% 2,412.50% -
  Horiz. % -25,975.00% -23,500.00% -38,975.00% -36,225.00% -36,787.50% 2,512.50% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.84 22.06 23.87 26.19 37.43 66.49 83.04 -24.94%
  YoY % -32.73% -7.58% -8.86% -30.03% -43.71% -19.93% -
  Horiz. % 17.87% 26.57% 28.75% 31.54% 45.07% 80.07% 100.00%
EPS -3.58 -4.35 -2.08 -1.98 -2.59 0.23 0.01 -
  YoY % 17.70% -109.13% -5.05% 23.55% -1,226.09% 2,200.00% -
  Horiz. % -35,800.00% -43,500.00% -20,800.00% -19,800.00% -25,900.00% 2,300.00% 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 0.1723 0.2312 0.0666 0.0684 0.0880 0.1122 0.0989 9.69%
  YoY % -25.48% 247.15% -2.63% -22.27% -21.57% 13.45% -
  Horiz. % 174.22% 233.77% 67.34% 69.16% 88.98% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 14.11 14.16 32.42 34.30 50.48 77.95 79.99 -25.10%
  YoY % -0.35% -56.32% -5.48% -32.05% -35.24% -2.55% -
  Horiz. % 17.64% 17.70% 40.53% 42.88% 63.11% 97.45% 100.00%
EPS -3.40 -2.79 -2.82 -2.60 -3.49 0.26 0.01 -
  YoY % -21.86% 1.06% -8.46% 25.50% -1,442.31% 2,500.00% -
  Horiz. % -34,000.00% -27,900.00% -28,200.00% -26,000.00% -34,900.00% 2,600.00% 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 0.1638 0.1484 0.0905 0.0896 0.1187 0.1315 0.0953 9.44%
  YoY % 10.38% 63.98% 1.00% -24.52% -9.73% 37.99% -
  Horiz. % 171.88% 155.72% 94.96% 94.02% 124.55% 137.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2100 0.2200 0.0550 0.0600 0.0700 0.0750 0.0950 -
P/RPS 1.41 1.00 0.23 0.23 0.19 0.11 0.11 52.95%
  YoY % 41.00% 334.78% 0.00% 21.05% 72.73% 0.00% -
  Horiz. % 1,281.82% 909.09% 209.09% 209.09% 172.73% 100.00% 100.00%
P/EPS -5.86 -5.06 -2.65 -3.03 -2.70 33.24 1,173.21 -
  YoY % -15.81% -90.94% 12.54% -12.22% -108.12% -97.17% -
  Horiz. % -0.50% -0.43% -0.23% -0.26% -0.23% 2.83% 100.00%
EY -17.05 -19.76 -37.75 -33.04 -36.99 3.01 0.09 -
  YoY % 13.71% 47.66% -14.26% 10.68% -1,328.90% 3,244.44% -
  Horiz. % -18,944.44% -21,955.55% -41,944.44% -36,711.11% -41,100.00% 3,344.44% 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 1.22 0.95 0.83 0.88 0.80 0.67 0.96 4.07%
  YoY % 28.42% 14.46% -5.68% 10.00% 19.40% -30.21% -
  Horiz. % 127.08% 98.96% 86.46% 91.67% 83.33% 69.79% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 29/08/17 26/08/16 27/08/15 02/09/14 29/08/13 -
Price 0.2450 0.2900 0.1800 0.0550 0.0650 0.0800 0.0850 -
P/RPS 1.65 1.31 0.75 0.21 0.17 0.12 0.10 59.52%
  YoY % 25.95% 74.67% 257.14% 23.53% 41.67% 20.00% -
  Horiz. % 1,650.00% 1,310.00% 750.00% 210.00% 170.00% 120.00% 100.00%
P/EPS -6.84 -6.67 -8.67 -2.77 -2.51 35.46 1,049.72 -
  YoY % -2.55% 23.07% -213.00% -10.36% -107.08% -96.62% -
  Horiz. % -0.65% -0.64% -0.83% -0.26% -0.24% 3.38% 100.00%
EY -14.62 -14.99 -11.54 -36.04 -39.84 2.82 0.10 -
  YoY % 2.47% -29.90% 67.98% 9.54% -1,512.77% 2,720.00% -
  Horiz. % -14,620.00% -14,990.00% -11,540.00% -36,040.00% -39,840.00% 2,820.00% 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 1.42 1.25 2.70 0.80 0.74 0.71 0.86 8.71%
  YoY % 13.60% -53.70% 237.50% 8.11% 4.23% -17.44% -
  Horiz. % 165.12% 145.35% 313.95% 93.02% 86.05% 82.56% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers