Highlights

[MMAG] YoY TTM Result on 2013-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     119.40%    YoY -     -87.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 258,739 292,531 421,591 620,067 454,695 29,077 5,128 92.11%
  YoY % -11.55% -30.61% -32.01% 36.37% 1,463.76% 467.02% -
  Horiz. % 5,045.61% 5,704.58% 8,221.35% 12,091.79% 8,866.91% 567.02% 100.00%
PBT -16,202 -23,059 -11,022 627 5,699 -2,248 -1,798 44.21%
  YoY % 29.74% -109.21% -1,857.89% -89.00% 353.51% -25.03% -
  Horiz. % 901.11% 1,282.48% 613.01% -34.87% -316.96% 125.03% 100.00%
Tax -300 377 -1,318 -162 -1,117 7 110 -
  YoY % -179.58% 128.60% -713.58% 85.50% -16,057.14% -93.64% -
  Horiz. % -272.73% 342.73% -1,198.18% -147.27% -1,015.45% 6.36% 100.00%
NP -16,502 -22,682 -12,340 465 4,582 -2,241 -1,688 46.18%
  YoY % 27.25% -83.81% -2,753.76% -89.85% 304.46% -32.76% -
  Horiz. % 977.61% 1,343.72% 731.04% -27.55% -271.45% 132.76% 100.00%
NP to SH -16,264 -22,671 -12,314 595 4,663 -2,241 -1,688 45.82%
  YoY % 28.26% -84.11% -2,169.58% -87.24% 308.08% -32.76% -
  Horiz. % 963.51% 1,343.07% 729.50% -35.25% -276.24% 132.76% 100.00%
Tax Rate - % - % - % 25.84 % 19.60 % - % - % -
  YoY % 0.00% 0.00% 0.00% 31.84% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 131.84% 100.00% - -
Total Cost 275,241 315,213 433,931 619,602 450,113 31,318 6,816 85.12%
  YoY % -12.68% -27.36% -29.97% 37.65% 1,337.23% 359.48% -
  Horiz. % 4,038.16% 4,624.60% 6,366.36% 9,090.41% 6,603.77% 459.48% 100.00%
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
  YoY % -22.04% -13.89% 2.35% 48.09% 69.56% 215.27% -
  Horiz. % 543.94% 697.73% 810.29% 791.68% 534.58% 315.27% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
  YoY % -22.04% -13.89% 2.35% 48.09% 69.56% 215.27% -
  Horiz. % 543.94% 697.73% 810.29% 791.68% 534.58% 315.27% 100.00%
NOSH 953,799 952,444 853,333 811,538 581,718 392,142 131,351 39.11%
  YoY % 0.14% 11.61% 5.15% 39.51% 48.34% 198.54% -
  Horiz. % 726.14% 725.11% 649.66% 617.84% 442.87% 298.54% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.38 % -7.75 % -2.93 % 0.07 % 1.01 % -7.71 % -32.92 % -23.91%
  YoY % 17.68% -164.51% -4,285.71% -93.07% 113.10% 76.58% -
  Horiz. % 19.38% 23.54% 8.90% -0.21% -3.07% 23.42% 100.00%
ROE -27.73 % -30.13 % -14.09 % 0.70 % 8.09 % -6.59 % -15.65 % 9.99%
  YoY % 7.97% -113.84% -2,112.86% -91.35% 222.76% 57.89% -
  Horiz. % 177.19% 192.52% 90.03% -4.47% -51.69% 42.11% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.13 30.71 49.41 76.41 78.16 7.41 3.90 38.12%
  YoY % -11.66% -37.85% -35.34% -2.24% 954.79% 90.00% -
  Horiz. % 695.64% 787.44% 1,266.92% 1,959.23% 2,004.10% 190.00% 100.00%
EPS -1.71 -2.38 -1.44 0.07 0.80 -0.57 -1.29 4.81%
  YoY % 28.15% -65.28% -2,157.14% -91.25% 240.35% 55.81% -
  Horiz. % 132.56% 184.50% 111.63% -5.43% -62.02% 44.19% 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 0.0615 0.0790 0.1024 0.1052 0.0991 0.0867 0.0821 -4.70%
  YoY % -22.15% -22.85% -2.66% 6.16% 14.30% 5.60% -
  Horiz. % 74.91% 96.22% 124.73% 128.14% 120.71% 105.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,056,450
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.49 27.69 39.91 58.69 43.04 2.75 0.49 91.81%
  YoY % -11.56% -30.62% -32.00% 36.36% 1,465.09% 461.22% -
  Horiz. % 4,997.96% 5,651.02% 8,144.90% 11,977.55% 8,783.67% 561.22% 100.00%
EPS -1.54 -2.15 -1.17 0.06 0.44 -0.21 -0.16 45.80%
  YoY % 28.37% -83.76% -2,050.00% -86.36% 309.52% -31.25% -
  Horiz. % 962.50% 1,343.75% 731.25% -37.50% -275.00% 131.25% 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 0.0555 0.0712 0.0827 0.0808 0.0546 0.0322 0.0102 32.59%
  YoY % -22.05% -13.91% 2.35% 47.99% 69.57% 215.69% -
  Horiz. % 544.12% 698.04% 810.78% 792.16% 535.29% 315.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0500 0.0600 0.0550 0.0800 0.0900 0.0500 0.1200 -
P/RPS 0.18 0.20 0.11 0.10 0.12 0.67 3.07 -37.64%
  YoY % -10.00% 81.82% 10.00% -16.67% -82.09% -78.18% -
  Horiz. % 5.86% 6.51% 3.58% 3.26% 3.91% 21.82% 100.00%
P/EPS -2.93 -2.52 -3.81 109.11 11.23 -8.75 -9.34 -17.56%
  YoY % -16.27% 33.86% -103.49% 871.59% 228.34% 6.32% -
  Horiz. % 31.37% 26.98% 40.79% -1,168.20% -120.24% 93.68% 100.00%
EY -34.10 -39.67 -26.24 0.92 8.91 -11.43 -10.71 21.27%
  YoY % 14.04% -51.18% -2,952.17% -89.67% 177.95% -6.72% -
  Horiz. % 318.39% 370.40% 245.00% -8.59% -83.19% 106.72% 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 0.81 0.76 0.54 0.76 0.91 0.58 1.46 -9.34%
  YoY % 6.58% 40.74% -28.95% -16.48% 56.90% -60.27% -
  Horiz. % 55.48% 52.05% 36.99% 52.05% 62.33% 39.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 -
Price 0.0600 0.0600 0.0600 0.1050 0.1000 0.0900 0.1400 -
P/RPS 0.22 0.20 0.12 0.14 0.13 1.21 3.59 -37.18%
  YoY % 10.00% 66.67% -14.29% 7.69% -89.26% -66.30% -
  Horiz. % 6.13% 5.57% 3.34% 3.90% 3.62% 33.70% 100.00%
P/EPS -3.52 -2.52 -4.16 143.21 12.48 -15.75 -10.89 -17.14%
  YoY % -39.68% 39.42% -102.90% 1,047.52% 179.24% -44.63% -
  Horiz. % 32.32% 23.14% 38.20% -1,315.06% -114.60% 144.63% 100.00%
EY -28.42 -39.67 -24.05 0.70 8.02 -6.35 -9.18 20.70%
  YoY % 28.36% -64.95% -3,535.71% -91.27% 226.30% 30.83% -
  Horiz. % 309.59% 432.14% 261.98% -7.63% -87.36% 69.17% 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 0.98 0.76 0.59 1.00 1.01 1.04 1.71 -8.85%
  YoY % 28.95% 28.81% -41.00% -0.99% -2.88% -39.18% -
  Horiz. % 57.31% 44.44% 34.50% 58.48% 59.06% 60.82% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS