[MMAG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 88.63%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 232,214 174,096 105,858 49,008 407,026 288,591 189,291 14.58%
PBT -18,683 -11,369 -7,122 -2,841 -25,122 -13,432 -13,656 23.21%
Tax -300 0 0 0 406 29 0 -
NP -18,983 -11,369 -7,122 -2,841 -24,716 -13,403 -13,656 24.52%
-
NP to SH -18,723 -11,341 -7,055 -2,808 -24,707 -13,377 -13,633 23.52%
-
Tax Rate - - - - - - - -
Total Cost 251,197 185,465 112,980 51,849 431,742 301,994 202,947 15.26%
-
Net Worth 68,109 75,288 79,607 85,208 82,568 91,320 89,401 -16.57%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 68,109 75,288 79,607 85,208 82,568 91,320 89,401 -16.57%
NOSH 955,255 953,025 953,378 968,275 908,345 891,800 873,910 6.10%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -8.17% -6.53% -6.73% -5.80% -6.07% -4.64% -7.21% -
ROE -27.49% -15.06% -8.86% -3.30% -29.92% -14.65% -15.25% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.31 18.27 11.10 5.06 44.81 32.36 21.66 7.99%
EPS -1.96 -1.19 -0.74 -0.29 -2.72 -1.50 -1.56 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.079 0.0835 0.088 0.0909 0.1024 0.1023 -21.37%
Adjusted Per Share Value based on latest NOSH - 968,275
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.05 7.54 4.58 2.12 17.62 12.50 8.20 14.51%
EPS -0.81 -0.49 -0.31 -0.12 -1.07 -0.58 -0.59 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0295 0.0326 0.0345 0.0369 0.0357 0.0395 0.0387 -16.53%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.06 0.06 0.07 0.085 0.055 0.075 -
P/RPS 0.25 0.33 0.54 1.38 0.19 0.17 0.35 -20.07%
P/EPS -3.06 -5.04 -8.11 -24.14 -3.13 -3.67 -4.81 -26.01%
EY -32.67 -19.83 -12.33 -4.14 -32.00 -27.27 -20.80 35.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.72 0.80 0.94 0.54 0.73 9.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 27/11/14 -
Price 0.065 0.06 0.07 0.065 0.07 0.06 0.07 -
P/RPS 0.27 0.33 0.63 1.28 0.16 0.19 0.32 -10.69%
P/EPS -3.32 -5.04 -9.46 -22.41 -2.57 -4.00 -4.49 -18.21%
EY -30.15 -19.83 -10.57 -4.46 -38.86 -25.00 -22.29 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.84 0.74 0.77 0.59 0.68 21.41%

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