[MMAG] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -9.87%
YoY- -28.68%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 192,716 182,541 176,789 134,192 101,286 75,094 60,495 116.65%
PBT -26,341 -28,072 -27,473 -27,002 -24,613 -22,283 -23,064 9.26%
Tax -3 -3 29 -3 -3 -3 31 -
NP -26,344 -28,075 -27,444 -27,005 -24,616 -22,286 -23,033 9.37%
-
NP to SH -26,294 -27,879 -27,285 -26,847 -24,436 -22,169 -22,943 9.52%
-
Tax Rate - - - - - - - -
Total Cost 219,060 210,616 204,233 161,197 125,902 97,380 83,528 90.28%
-
Net Worth 108,963 100,766 110,585 115,213 117,580 119,947 121,968 -7.24%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 108,963 100,766 110,585 115,213 117,580 119,947 121,968 -7.24%
NOSH 977,568 718,312 718,012 711,219 682,419 682,419 634,753 33.39%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -13.67% -15.38% -15.52% -20.12% -24.30% -29.68% -38.07% -
ROE -24.13% -27.67% -24.67% -23.30% -20.78% -18.48% -18.81% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.48 25.42 24.70 19.09 14.84 11.24 9.65 86.10%
EPS -3.34 -3.88 -3.81 -3.82 -3.58 -3.32 -3.66 -5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1384 0.1403 0.1545 0.1639 0.1723 0.1795 0.1945 -20.31%
Adjusted Per Share Value based on latest NOSH - 711,219
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.34 7.90 7.65 5.81 4.39 3.25 2.62 116.54%
EPS -1.14 -1.21 -1.18 -1.16 -1.06 -0.96 -0.99 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0436 0.0479 0.0499 0.0509 0.0519 0.0528 -7.20%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.34 0.195 0.29 0.335 0.21 0.225 0.23 -
P/RPS 1.39 0.77 1.17 1.75 1.41 2.00 2.38 -30.15%
P/EPS -10.18 -5.02 -7.61 -8.77 -5.86 -6.78 -6.29 37.88%
EY -9.82 -19.91 -13.14 -11.40 -17.05 -14.74 -15.91 -27.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.39 1.88 2.04 1.22 1.25 1.18 63.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 18/06/20 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.405 0.305 0.30 0.30 0.245 0.21 0.255 -
P/RPS 1.65 1.20 1.21 1.57 1.65 1.87 2.64 -26.92%
P/EPS -12.13 -7.86 -7.87 -7.86 -6.84 -6.33 -6.97 44.73%
EY -8.25 -12.73 -12.71 -12.73 -14.62 -15.80 -14.35 -30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.17 1.94 1.83 1.42 1.17 1.31 71.11%

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