[MMAG] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -7.98%
YoY- -39.42%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 426,300 422,432 231,153 184,300 48,706 156,337 267,494 8.07%
PBT -35,340 -36,694 -10,718 -24,322 -17,402 -10,272 -11,850 19.96%
Tax 1,220 -141 -48 0 -42 -92 0 -
NP -34,120 -36,836 -10,766 -24,322 -17,445 -10,364 -11,850 19.26%
-
NP to SH -28,068 -35,660 -10,942 -24,125 -17,304 -10,766 -11,842 15.46%
-
Tax Rate - - - - - - - -
Total Cost 460,420 459,268 241,919 208,622 66,151 166,701 279,345 8.68%
-
Net Worth 358,168 210,413 161,453 110,585 121,968 48,204 58,658 35.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 358,168 210,413 161,453 110,585 121,968 48,204 58,658 35.17%
NOSH 2,422,391 1,312,469 1,060,204 718,012 634,753 455,502 953,799 16.79%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -8.00% -8.72% -4.66% -13.20% -35.82% -6.63% -4.43% -
ROE -7.84% -16.95% -6.78% -21.82% -14.19% -22.34% -20.19% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 19.20 36.10 21.73 25.75 7.77 43.49 28.05 -6.11%
EPS -1.60 -3.09 -1.15 -3.44 -3.21 -3.73 -1.24 4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1798 0.1518 0.1545 0.1945 0.1341 0.0615 17.42%
Adjusted Per Share Value based on latest NOSH - 718,012
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.46 18.29 10.01 7.98 2.11 6.77 11.58 8.07%
EPS -1.22 -1.54 -0.47 -1.04 -0.75 -0.47 -0.51 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.0911 0.0699 0.0479 0.0528 0.0209 0.0254 35.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.025 0.075 0.46 0.29 0.23 0.20 0.05 -
P/RPS 0.13 0.21 2.12 1.13 2.96 0.46 0.18 -5.27%
P/EPS -1.98 -2.46 -44.71 -8.60 -8.34 -6.68 -4.03 -11.16%
EY -50.56 -40.63 -2.24 -11.62 -12.00 -14.98 -24.83 12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.42 3.03 1.88 1.18 1.49 0.81 -24.49%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 23/02/17 -
Price 0.02 0.075 0.44 0.30 0.255 0.175 0.06 -
P/RPS 0.10 0.21 2.02 1.17 3.28 0.40 0.21 -11.62%
P/EPS -1.58 -2.46 -42.77 -8.90 -9.24 -5.84 -4.83 -16.98%
EY -63.20 -40.63 -2.34 -11.24 -10.82 -17.12 -20.69 20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.42 2.90 1.94 1.31 1.30 0.98 -29.52%

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