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

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -23.82%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 75,094 141,218 250,523 232,214 407,026 616,701 553,585 -28.30%
PBT -22,283 -17,716 -21,589 -18,683 -25,122 3,074 6,879 -
Tax -3 -6 40 -300 406 -1,389 -1,163 -62.95%
NP -22,286 -17,722 -21,549 -18,983 -24,716 1,685 5,716 -
-
NP to SH -22,169 -18,040 -21,430 -18,723 -24,707 1,712 5,900 -
-
Tax Rate - - - - - 45.19% 16.91% -
Total Cost 97,380 158,940 272,072 251,197 431,742 615,016 547,869 -25.00%
-
Net Worth 119,947 109,593 46,640 68,109 82,568 90,709 56,011 13.52%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 119,947 109,593 46,640 68,109 82,568 90,709 56,011 13.52%
NOSH 682,419 455,502 953,799 955,255 908,345 788,095 565,769 3.17%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -29.68% -12.55% -8.60% -8.17% -6.07% 0.27% 1.03% -
ROE -18.48% -16.46% -45.95% -27.49% -29.92% 1.89% 10.53% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 11.24 31.00 26.27 24.31 44.81 78.25 97.85 -30.26%
EPS -3.89 -5.47 -3.72 -1.96 -2.72 0.22 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.2406 0.0489 0.0713 0.0909 0.1151 0.099 10.42%
Adjusted Per Share Value based on latest NOSH - 958,701
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3.25 6.11 10.85 10.05 17.62 26.70 23.97 -28.31%
EPS -0.96 -0.78 -0.93 -0.81 -1.07 0.07 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0475 0.0202 0.0295 0.0357 0.0393 0.0243 13.47%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.225 0.17 0.05 0.06 0.085 0.10 0.095 -
P/RPS 2.00 0.55 0.19 0.25 0.19 0.13 0.10 64.71%
P/EPS -6.78 -4.29 -2.23 -3.06 -3.13 46.03 9.11 -
EY -14.74 -23.30 -44.94 -32.67 -32.00 2.17 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.71 1.02 0.84 0.94 0.87 0.96 4.49%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 27/05/16 28/05/15 30/05/14 30/05/13 -
Price 0.21 0.225 0.05 0.065 0.07 0.08 0.13 -
P/RPS 1.87 0.73 0.19 0.27 0.16 0.10 0.13 55.91%
P/EPS -6.33 -5.68 -2.23 -3.32 -2.57 36.83 12.47 -
EY -15.80 -17.60 -44.94 -30.15 -38.86 2.72 8.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 1.02 0.91 0.77 0.70 1.31 -1.86%

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