Highlights

[MMAG] YoY TTM Result on 2016-12-31 [#3]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     7.03%    YoY -     28.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 60,495 164,693 258,739 292,531 421,591 620,067 454,695 -28.54%
  YoY % -63.27% -36.35% -11.55% -30.61% -32.01% 36.37% -
  Horiz. % 13.30% 36.22% 56.90% 64.34% 92.72% 136.37% 100.00%
PBT -23,064 -20,196 -16,202 -23,059 -11,022 627 5,699 -
  YoY % -14.20% -24.65% 29.74% -109.21% -1,857.89% -89.00% -
  Horiz. % -404.70% -354.38% -284.30% -404.61% -193.40% 11.00% 100.00%
Tax 31 -41 -300 377 -1,318 -162 -1,117 -
  YoY % 175.61% 86.33% -179.58% 128.60% -713.58% 85.50% -
  Horiz. % -2.78% 3.67% 26.86% -33.75% 117.99% 14.50% 100.00%
NP -23,033 -20,237 -16,502 -22,682 -12,340 465 4,582 -
  YoY % -13.82% -22.63% 27.25% -83.81% -2,753.76% -89.85% -
  Horiz. % -502.68% -441.66% -360.15% -495.02% -269.31% 10.15% 100.00%
NP to SH -22,943 -20,514 -16,264 -22,671 -12,314 595 4,663 -
  YoY % -11.84% -26.13% 28.26% -84.11% -2,169.58% -87.24% -
  Horiz. % -492.02% -439.93% -348.79% -486.19% -264.08% 12.76% 100.00%
Tax Rate - % - % - % - % - % 25.84 % 19.60 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.84% 100.00%
Total Cost 83,528 184,930 275,241 315,213 433,931 619,602 450,113 -24.47%
  YoY % -54.83% -32.81% -12.68% -27.36% -29.97% 37.65% -
  Horiz. % 18.56% 41.09% 61.15% 70.03% 96.40% 137.65% 100.00%
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.30%
  YoY % 153.02% -17.82% -22.04% -13.89% 2.35% 48.09% -
  Horiz. % 211.57% 83.62% 101.75% 130.52% 151.58% 148.09% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.30%
  YoY % 153.02% -17.82% -22.04% -13.89% 2.35% 48.09% -
  Horiz. % 211.57% 83.62% 101.75% 130.52% 151.58% 148.09% 100.00%
NOSH 627,085 359,467 953,799 952,444 853,333 811,538 581,718 1.26%
  YoY % 74.45% -62.31% 0.14% 11.61% 5.15% 39.51% -
  Horiz. % 107.80% 61.79% 163.96% 163.73% 146.69% 139.51% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -38.07 % -12.29 % -6.38 % -7.75 % -2.93 % 0.07 % 1.01 % -
  YoY % -209.76% -92.63% 17.68% -164.51% -4,285.71% -93.07% -
  Horiz. % -3,769.31% -1,216.83% -631.68% -767.33% -290.10% 6.93% 100.00%
ROE -18.81 % -42.56 % -27.73 % -30.13 % -14.09 % 0.70 % 8.09 % -
  YoY % 55.80% -53.48% 7.97% -113.84% -2,112.86% -91.35% -
  Horiz. % -232.51% -526.08% -342.77% -372.44% -174.17% 8.65% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.65 45.82 27.13 30.71 49.41 76.41 78.16 -29.42%
  YoY % -78.94% 68.89% -11.66% -37.85% -35.34% -2.24% -
  Horiz. % 12.35% 58.62% 34.71% 39.29% 63.22% 97.76% 100.00%
EPS -3.66 -5.71 -1.71 -2.38 -1.44 0.07 0.80 -
  YoY % 35.90% -233.92% 28.15% -65.28% -2,157.14% -91.25% -
  Horiz. % -457.50% -713.75% -213.75% -297.50% -180.00% 8.75% 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 0.1945 0.1341 0.0615 0.0790 0.1024 0.1052 0.0991 11.89%
  YoY % 45.04% 118.05% -22.15% -22.85% -2.66% 6.16% -
  Horiz. % 196.27% 135.32% 62.06% 79.72% 103.33% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.43 22.94 36.04 40.74 58.72 86.36 63.33 -28.53%
  YoY % -63.25% -36.35% -11.54% -30.62% -32.01% 36.37% -
  Horiz. % 13.31% 36.22% 56.91% 64.33% 92.72% 136.37% 100.00%
EPS -3.20 -2.86 -2.27 -3.16 -1.72 0.08 0.65 -
  YoY % -11.89% -25.99% 28.16% -83.72% -2,250.00% -87.69% -
  Horiz. % -492.31% -440.00% -349.23% -486.15% -264.62% 12.31% 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 0.1699 0.0671 0.0817 0.1048 0.1217 0.1189 0.0803 13.30%
  YoY % 153.20% -17.87% -22.04% -13.89% 2.35% 48.07% -
  Horiz. % 211.58% 83.56% 101.74% 130.51% 151.56% 148.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2300 0.2000 0.0500 0.0600 0.0550 0.0800 0.0900 -
P/RPS 2.38 0.44 0.18 0.20 0.11 0.10 0.12 64.49%
  YoY % 440.91% 144.44% -10.00% 81.82% 10.00% -16.67% -
  Horiz. % 1,983.33% 366.67% 150.00% 166.67% 91.67% 83.33% 100.00%
P/EPS -6.29 -3.50 -2.93 -2.52 -3.81 109.11 11.23 -
  YoY % -79.71% -19.45% -16.27% 33.86% -103.49% 871.59% -
  Horiz. % -56.01% -31.17% -26.09% -22.44% -33.93% 971.59% 100.00%
EY -15.91 -28.53 -34.10 -39.67 -26.24 0.92 8.91 -
  YoY % 44.23% 16.33% 14.04% -51.18% -2,952.17% -89.67% -
  Horiz. % -178.56% -320.20% -382.72% -445.23% -294.50% 10.33% 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 1.18 1.49 0.81 0.76 0.54 0.76 0.91 4.42%
  YoY % -20.81% 83.95% 6.58% 40.74% -28.95% -16.48% -
  Horiz. % 129.67% 163.74% 89.01% 83.52% 59.34% 83.52% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 -
Price 0.2550 0.1750 0.0600 0.0600 0.0600 0.1050 0.1000 -
P/RPS 2.64 0.38 0.22 0.20 0.12 0.14 0.13 65.14%
  YoY % 594.74% 72.73% 10.00% 66.67% -14.29% 7.69% -
  Horiz. % 2,030.77% 292.31% 169.23% 153.85% 92.31% 107.69% 100.00%
P/EPS -6.97 -3.07 -3.52 -2.52 -4.16 143.21 12.48 -
  YoY % -127.04% 12.78% -39.68% 39.42% -102.90% 1,047.52% -
  Horiz. % -55.85% -24.60% -28.21% -20.19% -33.33% 1,147.52% 100.00%
EY -14.35 -32.61 -28.42 -39.67 -24.05 0.70 8.02 -
  YoY % 56.00% -14.74% 28.36% -64.95% -3,535.71% -91.27% -
  Horiz. % -178.93% -406.61% -354.36% -494.64% -299.88% 8.73% 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 1.31 1.30 0.98 0.76 0.59 1.00 1.01 4.43%
  YoY % 0.77% 32.65% 28.95% 28.81% -41.00% -0.99% -
  Horiz. % 129.70% 128.71% 97.03% 75.25% 58.42% 99.01% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers