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

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -72.24%
YoY- 34.85%
View:
Show?
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 66,255 71,328 63,038 58,118 68,238 56,850 49,008 22.15%
PBT -3,060 -3,100 -2,728 -7,314 -4,247 -4,281 -2,841 5.05%
Tax 0 0 0 -300 0 0 0 -
NP -3,060 -3,100 -2,728 -7,614 -4,247 -4,281 -2,841 5.05%
-
NP to SH -3,056 -3,099 -2,727 -7,382 -4,286 -4,247 -2,808 5.77%
-
Tax Rate - - - - - - - -
Total Cost 69,315 74,428 65,766 65,732 72,485 61,131 51,849 21.24%
-
Net Worth 58,658 63,045 64,319 68,355 75,243 78,805 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 63,045 64,319 68,355 75,243 78,805 85,208 -21.94%
NOSH 953,799 968,437 940,344 958,701 952,444 943,777 968,275 -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 -4.62% -4.35% -4.33% -13.10% -6.22% -7.53% -5.80% -
ROE -5.21% -4.92% -4.24% -10.80% -5.70% -5.39% -3.30% -
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 6.95 7.37 6.70 6.06 7.16 6.02 5.06 23.44%
EPS -0.32 -0.32 -0.29 -0.77 -0.45 -0.45 -0.29 6.75%
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 3.91 4.21 3.72 3.43 4.02 3.35 2.89 22.21%
EPS -0.18 -0.18 -0.16 -0.44 -0.25 -0.25 -0.17 3.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0372 0.0379 0.0403 0.0444 0.0465 0.0503 -21.98%
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 0.72 0.75 0.90 0.99 0.84 1.00 1.38 -35.06%
P/EPS -15.61 -17.19 -20.69 -7.79 -13.33 -13.33 -24.14 -25.12%
EY -6.41 -5.82 -4.83 -12.83 -7.50 -7.50 -4.14 33.65%
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 0.86 0.68 0.82 1.07 0.84 1.16 1.28 -23.19%
P/EPS -18.73 -15.63 -18.97 -8.44 -13.33 -15.56 -22.41 -11.22%
EY -5.34 -6.40 -5.27 -11.85 -7.50 -6.43 -4.46 12.69%
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