Highlights

[MMAG] YoY TTM Result on 2015-09-30 [#2]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     27.70%    YoY -     -249.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 73,719 200,508 260,722 323,593 486,473 599,534 324,019 -21.86%
  YoY % -63.23% -23.10% -19.43% -33.48% -18.86% 85.03% -
  Horiz. % 22.75% 61.88% 80.47% 99.87% 150.14% 185.03% 100.00%
PBT -20,938 -18,872 -17,389 -18,588 -3,863 -2,709 1,103 -
  YoY % -10.95% -8.53% 6.45% -381.18% -42.60% -345.60% -
  Horiz. % -1,898.28% -1,710.97% -1,576.52% -1,685.22% -350.23% -245.60% 100.00%
Tax 42 -20 -300 406 -1,347 -499 -780 -
  YoY % 310.00% 93.33% -173.89% 130.14% -169.94% 36.03% -
  Horiz. % -5.38% 2.56% 38.46% -52.05% 172.69% 63.97% 100.00%
NP -20,896 -18,892 -17,689 -18,182 -5,210 -3,208 323 -
  YoY % -10.61% -6.80% 2.71% -248.98% -62.41% -1,093.19% -
  Horiz. % -6,469.35% -5,848.92% -5,476.47% -5,629.10% -1,613.00% -993.19% 100.00%
NP to SH -20,863 -19,165 -17,494 -18,129 -5,185 -3,067 391 -
  YoY % -8.86% -9.55% 3.50% -249.64% -69.06% -884.40% -
  Horiz. % -5,335.81% -4,901.53% -4,474.17% -4,636.57% -1,326.09% -784.40% 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% 0.00% 100.00%
Total Cost 94,615 219,400 278,411 341,775 491,683 602,742 323,696 -18.53%
  YoY % -56.88% -21.20% -18.54% -30.49% -18.43% 86.21% -
  Horiz. % 29.23% 67.78% 86.01% 105.59% 151.90% 186.21% 100.00%
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68%
  YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% -
  Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 109,510 18,081 63,045 78,805 91,595 71,129 50,727 13.68%
  YoY % 505.66% -71.32% -20.00% -13.96% 28.77% 40.22% -
  Horiz. % 215.88% 35.64% 124.28% 155.35% 180.56% 140.22% 100.00%
NOSH 523,723 268,266 968,437 943,777 895,360 760,740 547,222 -0.73%
  YoY % 95.22% -72.30% 2.61% 5.41% 17.70% 39.02% -
  Horiz. % 95.71% 49.02% 176.97% 172.47% 163.62% 139.02% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -28.35 % -9.42 % -6.78 % -5.62 % -1.07 % -0.54 % 0.10 % -
  YoY % -200.96% -38.94% -20.64% -425.23% -98.15% -640.00% -
  Horiz. % -28,350.00% -9,420.00% -6,780.00% -5,620.00% -1,070.00% -540.00% 100.00%
ROE -19.05 % -105.99 % -27.75 % -23.00 % -5.66 % -4.31 % 0.77 % -
  YoY % 82.03% -281.95% -20.65% -306.36% -31.32% -659.74% -
  Horiz. % -2,474.03% -13,764.94% -3,603.90% -2,987.01% -735.06% -559.74% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.08 74.74 26.92 34.29 54.33 78.81 59.21 -21.28%
  YoY % -81.16% 177.64% -21.49% -36.89% -31.06% 33.10% -
  Horiz. % 23.78% 126.23% 45.47% 57.91% 91.76% 133.10% 100.00%
EPS -3.98 -7.14 -1.81 -1.92 -0.58 -0.40 0.07 -
  YoY % 44.26% -294.48% 5.73% -231.03% -45.00% -671.43% -
  Horiz. % -5,685.71% -10,200.00% -2,585.71% -2,742.86% -828.57% -571.43% 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 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 14.51%
  YoY % 210.24% 3.53% -22.04% -18.38% 9.41% 0.86% -
  Horiz. % 225.57% 72.71% 70.23% 90.08% 110.36% 100.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,559
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.62 18.01 23.41 29.06 43.69 53.84 29.10 -21.86%
  YoY % -63.24% -23.07% -19.44% -33.49% -18.85% 85.02% -
  Horiz. % 22.75% 61.89% 80.45% 99.86% 150.14% 185.02% 100.00%
EPS -1.87 -1.72 -1.57 -1.63 -0.47 -0.28 0.04 -
  YoY % -8.72% -9.55% 3.68% -246.81% -67.86% -800.00% -
  Horiz. % -4,675.00% -4,300.00% -3,925.00% -4,075.00% -1,175.00% -700.00% 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 0.0983 0.0162 0.0566 0.0708 0.0823 0.0639 0.0456 13.65%
  YoY % 506.79% -71.38% -20.06% -13.97% 28.79% 40.13% -
  Horiz. % 215.57% 35.53% 124.12% 155.26% 180.48% 140.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2800 0.2350 0.0550 0.0600 0.0750 0.0850 0.0900 -
P/RPS 1.99 0.31 0.20 0.17 0.14 0.11 0.15 53.83%
  YoY % 541.94% 55.00% 17.65% 21.43% 27.27% -26.67% -
  Horiz. % 1,326.67% 206.67% 133.33% 113.33% 93.33% 73.33% 100.00%
P/EPS -7.03 -3.29 -3.04 -3.12 -12.95 -21.08 125.96 -
  YoY % -113.68% -8.22% 2.56% 75.91% 38.57% -116.74% -
  Horiz. % -5.58% -2.61% -2.41% -2.48% -10.28% -16.74% 100.00%
EY -14.23 -30.40 -32.84 -32.01 -7.72 -4.74 0.79 -
  YoY % 53.19% 7.43% -2.59% -314.64% -62.87% -700.00% -
  Horiz. % -1,801.27% -3,848.10% -4,156.96% -4,051.90% -977.22% -600.00% 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 1.34 3.49 0.84 0.72 0.73 0.91 0.97 5.53%
  YoY % -61.60% 315.48% 16.67% -1.37% -19.78% -6.19% -
  Horiz. % 138.14% 359.79% 86.60% 74.23% 75.26% 93.81% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 -
Price 0.2550 0.2050 0.0500 0.0700 0.0700 0.0800 0.0900 -
P/RPS 1.81 0.27 0.19 0.20 0.13 0.10 0.15 51.42%
  YoY % 570.37% 42.11% -5.00% 53.85% 30.00% -33.33% -
  Horiz. % 1,206.67% 180.00% 126.67% 133.33% 86.67% 66.67% 100.00%
P/EPS -6.40 -2.87 -2.77 -3.64 -12.09 -19.84 125.96 -
  YoY % -123.00% -3.61% 23.90% 69.89% 39.06% -115.75% -
  Horiz. % -5.08% -2.28% -2.20% -2.89% -9.60% -15.75% 100.00%
EY -15.62 -34.85 -36.13 -27.44 -8.27 -5.04 0.79 -
  YoY % 55.18% 3.54% -31.67% -231.80% -64.09% -737.97% -
  Horiz. % -1,977.22% -4,411.39% -4,573.42% -3,473.42% -1,046.84% -637.97% 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 3.04 0.77 0.84 0.68 0.86 0.97 3.89%
  YoY % -59.87% 294.81% -8.33% 23.53% -20.93% -11.34% -
  Horiz. % 125.77% 313.40% 79.38% 86.60% 70.10% 88.66% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS