[MMAG] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -722.45%
YoY- 54.64%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 467,454 398,428 222,795 231,153 214,308 178,244 182,541 87.06%
PBT -32,166 -27,248 -22,904 -10,718 2,068 -17,024 -28,072 9.49%
Tax -28 -56 -144 -48 -16 0 -3 342.69%
NP -32,194 -27,304 -23,048 -10,766 2,052 -17,024 -28,075 9.54%
-
NP to SH -31,028 -26,916 -23,096 -10,942 1,758 -17,356 -27,879 7.38%
-
Tax Rate - - - - 0.77% - - -
Total Cost 499,648 425,732 245,843 241,919 212,256 195,268 210,616 77.78%
-
Net Worth 216,928 234,373 216,041 161,453 119,326 108,963 100,766 66.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 216,928 234,373 216,041 161,453 119,326 108,963 100,766 66.64%
NOSH 1,312,469 1,136,295 1,132,594 1,060,204 1,026,726 977,568 718,312 49.40%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -6.89% -6.85% -10.34% -4.66% 0.96% -9.55% -15.38% -
ROE -14.30% -11.48% -10.69% -6.78% 1.47% -15.93% -27.67% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.73 35.07 19.94 21.73 25.66 22.64 25.42 36.88%
EPS -2.72 -2.36 -2.31 -1.15 0.20 -2.20 -3.96 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.2063 0.1934 0.1518 0.1429 0.1384 0.1403 21.95%
Adjusted Per Share Value based on latest NOSH - 1,060,204
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.46 19.99 11.18 11.60 10.75 8.94 9.16 87.08%
EPS -1.56 -1.35 -1.16 -0.55 0.09 -0.87 -1.40 7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.1176 0.1084 0.081 0.0599 0.0547 0.0506 66.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.09 0.135 0.28 0.46 0.445 0.34 0.195 -
P/RPS 0.22 0.38 1.40 2.12 1.73 1.50 0.77 -56.58%
P/EPS -3.33 -5.70 -13.54 -44.71 211.37 -15.42 -5.02 -23.92%
EY -30.04 -17.55 -7.38 -2.24 0.47 -6.48 -19.91 31.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 1.45 3.03 3.11 2.46 1.39 -50.74%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/08/21 31/05/21 25/02/21 26/11/20 21/08/20 18/06/20 -
Price 0.10 0.095 0.205 0.44 0.425 0.405 0.305 -
P/RPS 0.25 0.27 1.03 2.02 1.66 1.79 1.20 -64.82%
P/EPS -3.70 -4.01 -9.92 -42.77 201.87 -18.37 -7.86 -39.45%
EY -27.03 -24.94 -10.09 -2.34 0.50 -5.44 -12.73 65.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 1.06 2.90 2.97 2.93 2.17 -60.89%

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