[MMAG] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -25.62%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,628 173,626 268,732 211,716 378,582 639,038 547,140 -35.69%
PBT -13,084 -6,640 -11,656 -14,244 -27,312 -13,438 5,740 -
Tax 0 -96 0 0 0 -84 -1,412 -
NP -13,084 -6,736 -11,656 -14,244 -27,312 -13,522 4,328 -
-
NP to SH -12,986 -7,340 -11,652 -14,110 -27,266 -13,472 4,464 -
-
Tax Rate - - - - - - 24.60% -
Total Cost 51,712 180,362 280,388 225,960 405,894 652,560 542,812 -32.40%
-
Net Worth 109,510 17,059 62,175 79,607 89,401 67,722 50,464 13.77%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 109,510 17,059 62,175 79,607 89,401 67,722 50,464 13.77%
NOSH 589,714 253,103 955,081 953,378 873,910 724,301 544,390 1.34%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -33.87% -3.88% -4.34% -6.73% -7.21% -2.12% 0.79% -
ROE -11.86% -43.03% -18.74% -17.72% -30.50% -19.89% 8.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.38 68.60 28.14 22.21 43.32 88.23 100.51 -35.27%
EPS -2.64 -2.90 -1.22 -1.48 -3.12 -1.86 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.0674 0.0651 0.0835 0.1023 0.0935 0.0927 14.51%
Adjusted Per Share Value based on latest NOSH - 943,777
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.67 7.52 11.64 9.17 16.39 27.67 23.69 -35.71%
EPS -0.56 -0.32 -0.50 -0.61 -1.18 -0.58 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0074 0.0269 0.0345 0.0387 0.0293 0.0218 13.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.28 0.235 0.055 0.06 0.075 0.085 0.09 -
P/RPS 3.80 0.34 0.20 0.27 0.17 0.10 0.09 86.55%
P/EPS -11.29 -8.10 -4.51 -4.05 -2.40 -4.57 10.98 -
EY -8.86 -12.34 -22.18 -24.67 -41.60 -21.88 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 3.49 0.84 0.72 0.73 0.91 0.97 5.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 25/11/16 26/11/15 27/11/14 28/11/13 22/11/12 -
Price 0.255 0.205 0.05 0.07 0.07 0.08 0.09 -
P/RPS 3.46 0.30 0.18 0.32 0.16 0.09 0.09 83.66%
P/EPS -10.28 -7.07 -4.10 -4.73 -2.24 -4.30 10.98 -
EY -9.72 -14.15 -24.40 -21.14 -44.57 -23.25 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 3.04 0.77 0.84 0.68 0.86 0.97 3.89%

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