Highlights

[MMAG] YoY TTM Result on 2014-03-31 [#4]

Stock [MMAG]: MMAG HOLDINGS BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     187.73%    YoY -     -70.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 250,523 232,214 407,026 616,701 553,585 63,930 6,231 84.99%
  YoY % 7.88% -42.95% -34.00% 11.40% 765.92% 926.00% -
  Horiz. % 4,020.59% 3,726.75% 6,532.27% 9,897.30% 8,884.37% 1,026.00% 100.00%
PBT -21,589 -18,683 -25,122 3,074 6,880 -3,131 -1,418 57.37%
  YoY % -15.55% 25.63% -917.24% -55.32% 319.74% -120.80% -
  Horiz. % 1,522.50% 1,317.56% 1,771.65% -216.78% -485.19% 220.80% 100.00%
Tax 40 -300 406 -1,389 -1,163 -74 7 33.67%
  YoY % 113.33% -173.89% 129.23% -19.43% -1,471.62% -1,157.14% -
  Horiz. % 571.43% -4,285.71% 5,800.00% -19,842.86% -16,614.29% -1,057.14% 100.00%
NP -21,549 -18,983 -24,716 1,685 5,717 -3,205 -1,411 57.45%
  YoY % -13.52% 23.20% -1,566.82% -70.53% 278.38% -127.14% -
  Horiz. % 1,527.21% 1,345.36% 1,751.67% -119.42% -405.17% 227.14% 100.00%
NP to SH -21,430 -18,723 -24,707 1,712 5,901 -3,205 -1,411 57.30%
  YoY % -14.46% 24.22% -1,543.17% -70.99% 284.12% -127.14% -
  Horiz. % 1,518.78% 1,326.93% 1,751.03% -121.33% -418.21% 227.14% 100.00%
Tax Rate - % - % - % 45.19 % 16.90 % - % - % -
  YoY % 0.00% 0.00% 0.00% 167.40% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 267.40% 100.00% - -
Total Cost 272,072 251,197 431,742 615,016 547,868 67,135 7,642 81.28%
  YoY % 8.31% -41.82% -29.80% 12.26% 716.07% 778.50% -
  Horiz. % 3,560.22% 3,287.06% 5,649.59% 8,047.84% 7,169.17% 878.50% 100.00%
Net Worth 46,640 68,355 86,545 96,408 70,290 40,651 10,824 27.54%
  YoY % -31.77% -21.02% -10.23% 37.16% 72.91% 275.57% -
  Horiz. % 430.90% 631.52% 799.57% 890.69% 649.39% 375.57% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 46,640 68,355 86,545 96,408 70,290 40,651 10,824 27.54%
  YoY % -31.77% -21.02% -10.23% 37.16% 72.91% 275.57% -
  Horiz. % 430.90% 631.52% 799.57% 890.69% 649.39% 375.57% 100.00%
NOSH 953,799 958,701 952,100 838,333 710,000 461,428 131,200 39.14%
  YoY % -0.51% 0.69% 13.57% 18.08% 53.87% 251.70% -
  Horiz. % 726.98% 730.72% 725.69% 638.97% 541.16% 351.70% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -8.60 % -8.17 % -6.07 % 0.27 % 1.03 % -5.01 % -22.64 % -14.89%
  YoY % -5.26% -34.60% -2,348.15% -73.79% 120.56% 77.87% -
  Horiz. % 37.99% 36.09% 26.81% -1.19% -4.55% 22.13% 100.00%
ROE -45.95 % -27.39 % -28.55 % 1.78 % 8.40 % -7.88 % -13.04 % 23.33%
  YoY % -67.76% 4.06% -1,703.93% -78.81% 206.60% 39.57% -
  Horiz. % 352.38% 210.05% 218.94% -13.65% -64.42% 60.43% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.27 24.22 42.75 73.56 77.97 13.85 4.75 32.95%
  YoY % 8.46% -43.35% -41.88% -5.66% 462.96% 191.58% -
  Horiz. % 553.05% 509.89% 900.00% 1,548.63% 1,641.47% 291.58% 100.00%
EPS -2.25 -1.95 -2.59 0.20 0.83 -0.69 -1.08 13.00%
  YoY % -15.38% 24.71% -1,395.00% -75.90% 220.29% 36.11% -
  Horiz. % 208.33% 180.56% 239.81% -18.52% -76.85% 63.89% 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 0.0489 0.0713 0.0909 0.1150 0.0990 0.0881 0.0825 -8.34%
  YoY % -31.42% -21.56% -20.96% 16.16% 12.37% 6.79% -
  Horiz. % 59.27% 86.42% 110.18% 139.39% 120.00% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 718,012
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.89 32.34 56.69 85.89 77.10 8.90 0.87 84.91%
  YoY % 7.88% -42.95% -34.00% 11.40% 766.29% 922.99% -
  Horiz. % 4,010.34% 3,717.24% 6,516.09% 9,872.41% 8,862.07% 1,022.99% 100.00%
EPS -2.98 -2.61 -3.44 0.24 0.82 -0.45 -0.20 56.80%
  YoY % -14.18% 24.13% -1,533.33% -70.73% 282.22% -125.00% -
  Horiz. % 1,490.00% 1,305.00% 1,720.00% -120.00% -410.00% 225.00% 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 0.0650 0.0952 0.1205 0.1343 0.0979 0.0566 0.0151 27.51%
  YoY % -31.72% -21.00% -10.28% 37.18% 72.97% 274.83% -
  Horiz. % 430.46% 630.46% 798.01% 889.40% 648.34% 374.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0500 0.0600 0.0850 0.1000 0.0950 0.1000 0.1900 -
P/RPS 0.19 0.25 0.20 0.14 0.12 0.72 4.00 -39.79%
  YoY % -24.00% 25.00% 42.86% 16.67% -83.33% -82.00% -
  Horiz. % 4.75% 6.25% 5.00% 3.50% 3.00% 18.00% 100.00%
P/EPS -2.23 -3.07 -3.28 48.97 11.43 -14.40 -17.67 -29.15%
  YoY % 27.36% 6.40% -106.70% 328.43% 179.38% 18.51% -
  Horiz. % 12.62% 17.37% 18.56% -277.14% -64.69% 81.49% 100.00%
EY -44.94 -32.55 -30.53 2.04 8.75 -6.95 -5.66 41.20%
  YoY % -38.06% -6.62% -1,596.57% -76.69% 225.90% -22.79% -
  Horiz. % 793.99% 575.09% 539.40% -36.04% -154.59% 122.79% 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 1.02 0.84 0.94 0.87 0.96 1.14 2.30 -12.66%
  YoY % 21.43% -10.64% 8.05% -9.37% -15.79% -50.43% -
  Horiz. % 44.35% 36.52% 40.87% 37.83% 41.74% 49.57% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 28/05/15 30/05/14 30/05/13 31/10/12 30/05/11 -
Price 0.0500 0.0650 0.0700 0.0800 0.1300 0.1000 0.1200 -
P/RPS 0.19 0.27 0.16 0.11 0.17 0.72 2.53 -35.02%
  YoY % -29.63% 68.75% 45.45% -35.29% -76.39% -71.54% -
  Horiz. % 7.51% 10.67% 6.32% 4.35% 6.72% 28.46% 100.00%
P/EPS -2.23 -3.33 -2.70 39.17 15.64 -14.40 -11.16 -23.52%
  YoY % 33.03% -23.33% -106.89% 150.45% 208.61% -29.03% -
  Horiz. % 19.98% 29.84% 24.19% -350.99% -140.14% 129.03% 100.00%
EY -44.94 -30.05 -37.07 2.55 6.39 -6.95 -8.96 30.80%
  YoY % -49.55% 18.94% -1,553.73% -60.09% 191.94% 22.43% -
  Horiz. % 501.56% 335.38% 413.73% -28.46% -71.32% 77.57% 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 1.02 0.91 0.77 0.70 1.31 1.14 1.45 -5.69%
  YoY % 12.09% 18.18% 10.00% -46.56% 14.91% -21.38% -
  Horiz. % 70.34% 62.76% 53.10% 48.28% 90.34% 78.62% 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
Partners & Brokers