[MMAG] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 69.05%
YoY- 39.2%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 141,218 156,337 173,626 190,928 250,523 267,494 268,732 -34.90%
PBT -17,716 -10,272 -6,640 -5,432 -21,589 -11,850 -11,656 32.22%
Tax -6 -92 -96 -84 40 0 0 -
NP -17,722 -10,364 -6,736 -5,516 -21,549 -11,850 -11,656 32.25%
-
NP to SH -18,040 -10,766 -7,340 -6,632 -21,430 -11,842 -11,652 33.86%
-
Tax Rate - - - - - - - -
Total Cost 158,940 166,701 180,362 196,444 272,072 279,345 280,388 -31.53%
-
Net Worth 109,593 48,204 17,059 64,954 46,640 58,658 62,175 45.96%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 109,593 48,204 17,059 64,954 46,640 58,658 62,175 45.96%
NOSH 455,502 455,502 253,103 975,294 953,799 953,799 955,081 -38.98%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -12.55% -6.63% -3.88% -2.89% -8.60% -4.43% -4.34% -
ROE -16.46% -22.34% -43.03% -10.21% -45.95% -20.19% -18.74% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.00 43.49 68.60 19.58 26.27 28.05 28.14 6.67%
EPS -5.47 -3.73 -2.90 -0.68 -3.72 -1.24 -1.22 172.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.1341 0.0674 0.0666 0.0489 0.0615 0.0651 139.23%
Adjusted Per Share Value based on latest NOSH - 975,294
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.11 6.77 7.52 8.27 10.85 11.58 11.64 -34.95%
EPS -0.78 -0.47 -0.32 -0.29 -0.93 -0.51 -0.50 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0209 0.0074 0.0281 0.0202 0.0254 0.0269 46.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.17 0.20 0.235 0.055 0.05 0.05 0.055 -
P/RPS 0.55 0.46 0.34 0.28 0.19 0.18 0.20 96.40%
P/EPS -4.29 -6.68 -8.10 -8.09 -2.23 -4.03 -4.51 -3.28%
EY -23.30 -14.98 -12.34 -12.36 -44.94 -24.83 -22.18 3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.49 3.49 0.83 1.02 0.81 0.84 -10.61%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 26/02/18 29/11/17 29/08/17 29/05/17 23/02/17 25/11/16 -
Price 0.225 0.175 0.205 0.18 0.05 0.06 0.05 -
P/RPS 0.73 0.40 0.30 0.92 0.19 0.21 0.18 154.52%
P/EPS -5.68 -5.84 -7.07 -26.47 -2.23 -4.83 -4.10 24.29%
EY -17.60 -17.12 -14.15 -3.78 -44.94 -20.69 -24.40 -19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.30 3.04 2.70 1.02 0.98 0.77 14.23%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment