[MMAG] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -111.06%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 422,432 467,454 398,428 222,795 231,153 214,308 178,244 77.47%
PBT -36,694 -32,166 -27,248 -22,904 -10,718 2,068 -17,024 66.62%
Tax -141 -28 -56 -144 -48 -16 0 -
NP -36,836 -32,194 -27,304 -23,048 -10,766 2,052 -17,024 67.05%
-
NP to SH -35,660 -31,028 -26,916 -23,096 -10,942 1,758 -17,356 61.40%
-
Tax Rate - - - - - 0.77% - -
Total Cost 459,268 499,648 425,732 245,843 241,919 212,256 195,268 76.58%
-
Net Worth 210,413 216,928 234,373 216,041 161,453 119,326 108,963 54.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 210,413 216,928 234,373 216,041 161,453 119,326 108,963 54.88%
NOSH 1,312,469 1,312,469 1,136,295 1,132,594 1,060,204 1,026,726 977,568 21.63%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -8.72% -6.89% -6.85% -10.34% -4.66% 0.96% -9.55% -
ROE -16.95% -14.30% -11.48% -10.69% -6.78% 1.47% -15.93% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 36.10 40.73 35.07 19.94 21.73 25.66 22.64 36.36%
EPS -3.09 -2.72 -2.36 -2.31 -1.15 0.20 -2.20 25.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.189 0.2063 0.1934 0.1518 0.1429 0.1384 19.00%
Adjusted Per Share Value based on latest NOSH - 1,132,594
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 24.91 27.57 23.50 13.14 13.63 12.64 10.51 77.48%
EPS -2.10 -1.83 -1.59 -1.36 -0.65 0.10 -1.02 61.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1241 0.1279 0.1382 0.1274 0.0952 0.0704 0.0643 54.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.075 0.09 0.135 0.28 0.46 0.445 0.34 -
P/RPS 0.21 0.22 0.38 1.40 2.12 1.73 1.50 -72.94%
P/EPS -2.46 -3.33 -5.70 -13.54 -44.71 211.37 -15.42 -70.48%
EY -40.63 -30.04 -17.55 -7.38 -2.24 0.47 -6.48 238.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.65 1.45 3.03 3.11 2.46 -69.12%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 30/08/21 31/05/21 25/02/21 26/11/20 21/08/20 -
Price 0.075 0.10 0.095 0.205 0.44 0.425 0.405 -
P/RPS 0.21 0.25 0.27 1.03 2.02 1.66 1.79 -75.94%
P/EPS -2.46 -3.70 -4.01 -9.92 -42.77 201.87 -18.37 -73.72%
EY -40.63 -27.03 -24.94 -10.09 -2.34 0.50 -5.44 280.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.46 1.06 2.90 2.97 2.93 -72.51%

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