[MMAG] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -7.17%
YoY- 15.22%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 268,732 252,152 232,214 232,128 211,716 196,032 407,026 -24.12%
PBT -11,656 -10,912 -18,683 -15,158 -14,244 -11,364 -25,122 -39.98%
Tax 0 0 -300 0 0 0 406 -
NP -11,656 -10,912 -18,983 -15,158 -14,244 -11,364 -24,716 -39.32%
-
NP to SH -11,652 -10,908 -18,723 -15,121 -14,110 -11,232 -24,707 -39.32%
-
Tax Rate - - - - - - - -
Total Cost 280,388 263,064 251,197 247,286 225,960 207,396 431,742 -24.94%
-
Net Worth 62,175 64,319 68,109 75,288 79,607 85,208 82,568 -17.18%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 62,175 64,319 68,109 75,288 79,607 85,208 82,568 -17.18%
NOSH 955,081 940,344 955,255 953,025 953,378 968,275 908,345 3.39%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.34% -4.33% -8.17% -6.53% -6.73% -5.80% -6.07% -
ROE -18.74% -16.96% -27.49% -20.08% -17.72% -13.18% -29.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.14 26.81 24.31 24.36 22.21 20.25 44.81 -26.60%
EPS -1.22 -1.16 -1.96 -1.59 -1.48 -1.16 -2.72 -41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0684 0.0713 0.079 0.0835 0.088 0.0909 -19.90%
Adjusted Per Share Value based on latest NOSH - 952,444
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.64 10.92 10.05 10.05 9.17 8.49 17.62 -24.09%
EPS -0.50 -0.47 -0.81 -0.65 -0.61 -0.49 -1.07 -39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0278 0.0295 0.0326 0.0345 0.0369 0.0357 -17.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.055 0.06 0.06 0.06 0.06 0.07 0.085 -
P/RPS 0.20 0.22 0.25 0.25 0.27 0.35 0.19 3.46%
P/EPS -4.51 -5.17 -3.06 -3.78 -4.05 -6.03 -3.13 27.48%
EY -22.18 -19.33 -32.67 -26.44 -24.67 -16.57 -32.00 -21.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.84 0.76 0.72 0.80 0.94 -7.20%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.05 0.055 0.065 0.06 0.07 0.065 0.07 -
P/RPS 0.18 0.21 0.27 0.25 0.32 0.32 0.16 8.14%
P/EPS -4.10 -4.74 -3.32 -3.78 -4.73 -5.60 -2.57 36.41%
EY -24.40 -21.09 -30.15 -26.44 -21.14 -17.85 -38.86 -26.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.91 0.76 0.84 0.74 0.77 0.00%

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 ⃤ & 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