[MMAG] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -137.49%
YoY- -2169.58%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 323,593 362,451 407,026 421,591 486,473 559,702 616,701 -34.91%
PBT -18,588 -25,520 -25,122 -11,022 -3,863 2,885 3,074 -
Tax 406 406 406 -1,318 -1,347 -991 -1,389 -
NP -18,182 -25,114 -24,716 -12,340 -5,210 1,894 1,685 -
-
NP to SH -18,129 -25,074 -24,707 -12,314 -5,185 1,899 1,712 -
-
Tax Rate - - - - - 34.35% 45.19% -
Total Cost 341,775 387,565 431,742 433,931 491,683 557,808 615,016 -32.38%
-
Net Worth 78,805 85,208 86,545 87,381 91,595 94,441 96,408 -12.56%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 78,805 85,208 86,545 87,381 91,595 94,441 96,408 -12.56%
NOSH 943,777 968,275 952,100 853,333 895,360 841,724 838,333 8.21%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.62% -6.93% -6.07% -2.93% -1.07% 0.34% 0.27% -
ROE -23.00% -29.43% -28.55% -14.09% -5.66% 2.01% 1.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.29 37.43 42.75 49.41 54.33 66.49 73.56 -39.85%
EPS -1.92 -2.59 -2.59 -1.44 -0.58 0.23 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.088 0.0909 0.1024 0.1023 0.1122 0.115 -19.20%
Adjusted Per Share Value based on latest NOSH - 853,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.01 15.69 17.62 18.25 21.06 24.23 26.70 -34.91%
EPS -0.78 -1.09 -1.07 -0.53 -0.22 0.08 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0369 0.0375 0.0378 0.0397 0.0409 0.0417 -12.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.06 0.07 0.085 0.055 0.075 0.075 0.10 -
P/RPS 0.17 0.19 0.20 0.11 0.14 0.11 0.14 13.80%
P/EPS -3.12 -2.70 -3.28 -3.81 -12.95 33.24 48.97 -
EY -32.01 -36.99 -30.53 -26.24 -7.72 3.01 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.94 0.54 0.73 0.67 0.87 -11.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 -
Price 0.07 0.065 0.07 0.06 0.07 0.08 0.08 -
P/RPS 0.20 0.17 0.16 0.12 0.13 0.12 0.11 48.91%
P/EPS -3.64 -2.51 -2.70 -4.16 -12.09 35.46 39.17 -
EY -27.44 -39.84 -37.07 -24.05 -8.27 2.82 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.77 0.59 0.68 0.71 0.70 12.91%

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