[MMAG] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -15.28%
YoY- -1864.96%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 404,164 384,710 422,432 467,454 398,428 222,795 231,153 45.28%
PBT -31,012 -29,645 -36,694 -32,166 -27,248 -22,904 -10,718 103.44%
Tax 0 -205 -141 -28 -56 -144 -48 -
NP -31,012 -29,850 -36,836 -32,194 -27,304 -23,048 -10,766 102.84%
-
NP to SH -29,708 -20,906 -35,660 -31,028 -26,916 -23,096 -10,942 94.97%
-
Tax Rate - - - - - - - -
Total Cost 435,176 414,560 459,268 499,648 425,732 245,843 241,919 48.06%
-
Net Worth 302,242 378,385 210,413 216,928 234,373 216,041 161,453 52.06%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 302,242 378,385 210,413 216,928 234,373 216,041 161,453 52.06%
NOSH 1,703,173 1,312,469 1,312,469 1,312,469 1,136,295 1,132,594 1,060,204 37.28%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -7.67% -7.76% -8.72% -6.89% -6.85% -10.34% -4.66% -
ROE -9.83% -5.53% -16.95% -14.30% -11.48% -10.69% -6.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 29.90 29.31 36.10 40.73 35.07 19.94 21.73 23.78%
EPS -2.20 -1.68 -3.09 -2.72 -2.36 -2.31 -1.15 54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.2883 0.1798 0.189 0.2063 0.1934 0.1518 29.55%
Adjusted Per Share Value based on latest NOSH - 1,312,469
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.50 16.66 18.29 20.24 17.25 9.65 10.01 45.27%
EPS -1.29 -0.91 -1.54 -1.34 -1.17 -1.00 -0.47 96.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1638 0.0911 0.0939 0.1015 0.0935 0.0699 52.10%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.055 0.07 0.075 0.09 0.135 0.28 0.46 -
P/RPS 0.18 0.24 0.21 0.22 0.38 1.40 2.12 -80.76%
P/EPS -2.50 -4.39 -2.46 -3.33 -5.70 -13.54 -44.71 -85.45%
EY -39.96 -22.76 -40.63 -30.04 -17.55 -7.38 -2.24 586.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.42 0.48 0.65 1.45 3.03 -81.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 25/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.04 0.065 0.075 0.10 0.095 0.205 0.44 -
P/RPS 0.13 0.22 0.21 0.25 0.27 1.03 2.02 -84.02%
P/EPS -1.82 -4.08 -2.46 -3.70 -4.01 -9.92 -42.77 -87.88%
EY -54.95 -24.51 -40.63 -27.03 -24.94 -10.09 -2.34 724.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.42 0.53 0.46 1.06 2.90 -84.40%

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