[MMAG] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 110.13%
YoY- 107.87%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 398,428 222,795 231,153 214,308 178,244 182,541 184,300 67.27%
PBT -27,248 -22,904 -10,718 2,068 -17,024 -28,072 -24,322 7.87%
Tax -56 -144 -48 -16 0 -3 0 -
NP -27,304 -23,048 -10,766 2,052 -17,024 -28,075 -24,322 8.02%
-
NP to SH -26,916 -23,096 -10,942 1,758 -17,356 -27,879 -24,125 7.57%
-
Tax Rate - - - 0.77% - - - -
Total Cost 425,732 245,843 241,919 212,256 195,268 210,616 208,622 60.95%
-
Net Worth 234,373 216,041 161,453 119,326 108,963 100,766 110,585 65.07%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 234,373 216,041 161,453 119,326 108,963 100,766 110,585 65.07%
NOSH 1,136,295 1,132,594 1,060,204 1,026,726 977,568 718,312 718,012 35.84%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -6.85% -10.34% -4.66% 0.96% -9.55% -15.38% -13.20% -
ROE -11.48% -10.69% -6.78% 1.47% -15.93% -27.67% -21.82% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 35.07 19.94 21.73 25.66 22.64 25.42 25.75 22.89%
EPS -2.36 -2.31 -1.15 0.20 -2.20 -3.96 -3.44 -22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2063 0.1934 0.1518 0.1429 0.1384 0.1403 0.1545 21.28%
Adjusted Per Share Value based on latest NOSH - 1,026,726
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.76 11.61 12.04 11.16 9.29 9.51 9.60 67.30%
EPS -1.40 -1.20 -0.57 0.09 -0.90 -1.45 -1.26 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1221 0.1125 0.0841 0.0622 0.0568 0.0525 0.0576 65.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.135 0.28 0.46 0.445 0.34 0.195 0.29 -
P/RPS 0.38 1.40 2.12 1.73 1.50 0.77 1.13 -51.67%
P/EPS -5.70 -13.54 -44.71 211.37 -15.42 -5.02 -8.60 -24.00%
EY -17.55 -7.38 -2.24 0.47 -6.48 -19.91 -11.62 31.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.45 3.03 3.11 2.46 1.39 1.88 -50.77%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 31/05/21 25/02/21 26/11/20 21/08/20 18/06/20 27/02/20 -
Price 0.095 0.205 0.44 0.425 0.405 0.305 0.30 -
P/RPS 0.27 1.03 2.02 1.66 1.79 1.20 1.17 -62.41%
P/EPS -4.01 -9.92 -42.77 201.87 -18.37 -7.86 -8.90 -41.25%
EY -24.94 -10.09 -2.34 0.50 -5.44 -12.73 -11.24 70.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.06 2.90 2.97 2.93 2.17 1.94 -61.72%

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