Highlights

[MMAG] YoY TTM Result on 2014-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -373.04%    YoY -     -69.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 200,508 260,722 323,593 486,473 599,534 324,019 17,518 50.07%
  YoY % -23.10% -19.43% -33.48% -18.86% 85.03% 1,749.63% -
  Horiz. % 1,144.58% 1,488.31% 1,847.20% 2,776.99% 3,422.39% 1,849.63% 100.00%
PBT -18,872 -17,389 -18,588 -3,863 -2,709 1,103 -2,185 43.19%
  YoY % -8.53% 6.45% -381.18% -42.60% -345.60% 150.48% -
  Horiz. % 863.71% 795.84% 850.71% 176.80% 123.98% -50.48% 100.00%
Tax -20 -300 406 -1,347 -499 -780 7 -
  YoY % 93.33% -173.89% 130.14% -169.94% 36.03% -11,242.86% -
  Horiz. % -285.71% -4,285.71% 5,800.00% -19,242.86% -7,128.57% -11,142.86% 100.00%
NP -18,892 -17,689 -18,182 -5,210 -3,208 323 -2,178 43.29%
  YoY % -6.80% 2.71% -248.98% -62.41% -1,093.19% 114.83% -
  Horiz. % 867.40% 812.17% 834.80% 239.21% 147.29% -14.83% 100.00%
NP to SH -19,165 -17,494 -18,129 -5,185 -3,067 391 -2,178 43.64%
  YoY % -9.55% 3.50% -249.64% -69.06% -884.40% 117.95% -
  Horiz. % 879.94% 803.21% 832.37% 238.06% 140.82% -17.95% 100.00%
Tax Rate - % - % - % - % - % 70.72 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 219,400 278,411 341,775 491,683 602,742 323,696 19,696 49.39%
  YoY % -21.20% -18.54% -30.49% -18.43% 86.21% 1,543.46% -
  Horiz. % 1,113.93% 1,413.54% 1,735.25% 2,496.36% 3,060.23% 1,643.46% 100.00%
Net Worth 18,081 63,045 78,805 91,595 71,129 50,727 29,664 -7.91%
  YoY % -71.32% -20.00% -13.96% 28.77% 40.22% 71.00% -
  Horiz. % 60.95% 212.53% 265.65% 308.77% 239.78% 171.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 18,081 63,045 78,805 91,595 71,129 50,727 29,664 -7.91%
  YoY % -71.32% -20.00% -13.96% 28.77% 40.22% 71.00% -
  Horiz. % 60.95% 212.53% 265.65% 308.77% 239.78% 171.00% 100.00%
NOSH 268,266 968,437 943,777 895,360 760,740 547,222 336,333 -3.70%
  YoY % -72.30% 2.61% 5.41% 17.70% 39.02% 62.70% -
  Horiz. % 79.76% 287.94% 280.61% 266.21% 226.19% 162.70% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -9.42 % -6.78 % -5.62 % -1.07 % -0.54 % 0.10 % -12.43 % -4.51%
  YoY % -38.94% -20.64% -425.23% -98.15% -640.00% 100.80% -
  Horiz. % 75.78% 54.55% 45.21% 8.61% 4.34% -0.80% 100.00%
ROE -105.99 % -27.75 % -23.00 % -5.66 % -4.31 % 0.77 % -7.34 % 55.99%
  YoY % -281.95% -20.65% -306.36% -31.32% -659.74% 110.49% -
  Horiz. % 1,444.01% 378.07% 313.35% 77.11% 58.72% -10.49% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 74.74 26.92 34.29 54.33 78.81 59.21 5.21 55.82%
  YoY % 177.64% -21.49% -36.89% -31.06% 33.10% 1,036.47% -
  Horiz. % 1,434.55% 516.70% 658.16% 1,042.80% 1,512.67% 1,136.47% 100.00%
EPS -7.14 -1.81 -1.92 -0.58 -0.40 0.07 -0.65 49.04%
  YoY % -294.48% 5.73% -231.03% -45.00% -671.43% 110.77% -
  Horiz. % 1,098.46% 278.46% 295.38% 89.23% 61.54% -10.77% 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 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 0.0882 -4.38%
  YoY % 3.53% -22.04% -18.38% 9.41% 0.86% 5.10% -
  Horiz. % 76.42% 73.81% 94.67% 115.99% 106.01% 105.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.93 36.31 45.07 67.75 83.50 45.13 2.44 50.07%
  YoY % -23.08% -19.44% -33.48% -18.86% 85.02% 1,749.59% -
  Horiz. % 1,144.67% 1,488.11% 1,847.13% 2,776.64% 3,422.13% 1,849.59% 100.00%
EPS -2.67 -2.44 -2.52 -0.72 -0.43 0.05 -0.30 43.91%
  YoY % -9.43% 3.17% -250.00% -67.44% -960.00% 116.67% -
  Horiz. % 890.00% 813.33% 840.00% 240.00% 143.33% -16.67% 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 0.0252 0.0878 0.1098 0.1276 0.0991 0.0706 0.0413 -7.90%
  YoY % -71.30% -20.04% -13.95% 28.76% 40.37% 70.94% -
  Horiz. % 61.02% 212.59% 265.86% 308.96% 239.95% 170.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 0.0400 -
P/RPS 0.31 0.20 0.17 0.14 0.11 0.15 0.77 -14.06%
  YoY % 55.00% 17.65% 21.43% 27.27% -26.67% -80.52% -
  Horiz. % 40.26% 25.97% 22.08% 18.18% 14.29% 19.48% 100.00%
P/EPS -3.29 -3.04 -3.12 -12.95 -21.08 125.96 -6.18 -9.97%
  YoY % -8.22% 2.56% 75.91% 38.57% -116.74% 2,138.19% -
  Horiz. % 53.24% 49.19% 50.49% 209.55% 341.10% -2,038.19% 100.00%
EY -30.40 -32.84 -32.01 -7.72 -4.74 0.79 -16.19 11.06%
  YoY % 7.43% -2.59% -314.64% -62.87% -700.00% 104.88% -
  Horiz. % 187.77% 202.84% 197.71% 47.68% 29.28% -4.88% 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 3.49 0.84 0.72 0.73 0.91 0.97 0.45 40.65%
  YoY % 315.48% 16.67% -1.37% -19.78% -6.19% 115.56% -
  Horiz. % 775.56% 186.67% 160.00% 162.22% 202.22% 215.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 08/11/11 -
Price 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 0.0500 -
P/RPS 0.27 0.19 0.20 0.13 0.10 0.15 0.96 -19.04%
  YoY % 42.11% -5.00% 53.85% 30.00% -33.33% -84.37% -
  Horiz. % 28.13% 19.79% 20.83% 13.54% 10.42% 15.63% 100.00%
P/EPS -2.87 -2.77 -3.64 -12.09 -19.84 125.96 -7.72 -15.19%
  YoY % -3.61% 23.90% 69.89% 39.06% -115.75% 1,731.61% -
  Horiz. % 37.18% 35.88% 47.15% 156.61% 256.99% -1,631.61% 100.00%
EY -34.85 -36.13 -27.44 -8.27 -5.04 0.79 -12.95 17.92%
  YoY % 3.54% -31.67% -231.80% -64.09% -737.97% 106.10% -
  Horiz. % 269.11% 279.00% 211.89% 63.86% 38.92% -6.10% 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 3.04 0.77 0.84 0.68 0.86 0.97 0.57 32.15%
  YoY % 294.81% -8.33% 23.53% -20.93% -11.34% 70.18% -
  Horiz. % 533.33% 135.09% 147.37% 119.30% 150.88% 170.18% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers