[MMAG] QoQ Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -23.82%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 267,494 268,732 252,152 232,214 232,128 211,716 196,032 22.90%
PBT -11,850 -11,656 -10,912 -18,683 -15,158 -14,244 -11,364 2.81%
Tax 0 0 0 -300 0 0 0 -
NP -11,850 -11,656 -10,912 -18,983 -15,158 -14,244 -11,364 2.81%
-
NP to SH -11,842 -11,652 -10,908 -18,723 -15,121 -14,110 -11,232 3.57%
-
Tax Rate - - - - - - - -
Total Cost 279,345 280,388 263,064 251,197 247,286 225,960 207,396 21.85%
-
Net Worth 58,658 62,175 64,319 68,109 75,288 79,607 85,208 -21.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 58,658 62,175 64,319 68,109 75,288 79,607 85,208 -21.94%
NOSH 953,799 955,081 940,344 955,255 953,025 953,378 968,275 -0.99%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -4.43% -4.34% -4.33% -8.17% -6.53% -6.73% -5.80% -
ROE -20.19% -18.74% -16.96% -27.49% -20.08% -17.72% -13.18% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.05 28.14 26.81 24.31 24.36 22.21 20.25 24.13%
EPS -1.24 -1.22 -1.16 -1.96 -1.59 -1.48 -1.16 4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0651 0.0684 0.0713 0.079 0.0835 0.088 -21.16%
Adjusted Per Share Value based on latest NOSH - 958,701
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.58 11.64 10.92 10.05 10.05 9.17 8.49 22.87%
EPS -0.51 -0.50 -0.47 -0.81 -0.65 -0.61 -0.49 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0269 0.0278 0.0295 0.0326 0.0345 0.0369 -21.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.055 0.06 0.06 0.06 0.06 0.07 -
P/RPS 0.18 0.20 0.22 0.25 0.25 0.27 0.35 -35.68%
P/EPS -4.03 -4.51 -5.17 -3.06 -3.78 -4.05 -6.03 -23.46%
EY -24.83 -22.18 -19.33 -32.67 -26.44 -24.67 -16.57 30.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.88 0.84 0.76 0.72 0.80 0.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 0.06 0.05 0.055 0.065 0.06 0.07 0.065 -
P/RPS 0.21 0.18 0.21 0.27 0.25 0.32 0.32 -24.38%
P/EPS -4.83 -4.10 -4.74 -3.32 -3.78 -4.73 -5.60 -9.35%
EY -20.69 -24.40 -21.09 -30.15 -26.44 -21.14 -17.85 10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.80 0.91 0.76 0.84 0.74 20.49%

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