[MMAG] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 70.87%
YoY- -55.08%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 384,710 316,824 233,727 99,607 222,795 173,365 107,154 134.65%
PBT -29,645 -27,521 -16,083 -6,812 -22,904 -8,039 1,034 -
Tax -205 -106 -14 -14 -144 -36 -8 770.89%
NP -29,850 -27,627 -16,097 -6,826 -23,048 -8,075 1,026 -
-
NP to SH -20,906 -26,745 -15,514 -6,729 -23,096 -8,207 879 -
-
Tax Rate - - - - - - 0.77% -
Total Cost 414,560 344,451 249,824 106,433 245,843 181,440 106,128 148.23%
-
Net Worth 378,385 210,413 216,928 234,373 216,041 161,453 119,326 115.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 378,385 210,413 216,928 234,373 216,041 161,453 119,326 115.99%
NOSH 1,312,469 1,312,469 1,312,469 1,136,295 1,132,594 1,060,204 1,026,726 17.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -7.76% -8.72% -6.89% -6.85% -10.34% -4.66% 0.96% -
ROE -5.53% -12.71% -7.15% -2.87% -10.69% -5.08% 0.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.31 27.07 20.36 8.77 19.94 16.30 12.83 73.54%
EPS -1.68 -2.32 -1.36 -0.59 -2.31 -0.86 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.1798 0.189 0.2063 0.1934 0.1518 0.1429 59.73%
Adjusted Per Share Value based on latest NOSH - 1,136,295
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.25 15.85 11.70 4.98 11.15 8.68 5.36 134.70%
EPS -1.05 -1.34 -0.78 -0.34 -1.16 -0.41 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1053 0.1085 0.1173 0.1081 0.0808 0.0597 115.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.07 0.075 0.09 0.135 0.28 0.46 0.445 -
P/RPS 0.24 0.28 0.44 1.54 1.40 2.82 3.47 -83.17%
P/EPS -4.39 -3.28 -6.66 -22.79 -13.54 -59.61 422.74 -
EY -22.76 -30.47 -15.02 -4.39 -7.38 -1.68 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.42 0.48 0.65 1.45 3.03 3.11 -81.90%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 25/11/21 30/08/21 31/05/21 25/02/21 26/11/20 -
Price 0.065 0.075 0.10 0.095 0.205 0.44 0.425 -
P/RPS 0.22 0.28 0.49 1.08 1.03 2.70 3.31 -83.61%
P/EPS -4.08 -3.28 -7.40 -16.04 -9.92 -57.02 403.74 -
EY -24.51 -30.47 -13.52 -6.23 -10.09 -1.75 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.42 0.53 0.46 1.06 2.90 2.97 -81.86%

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