[MMAG] YoY Quarter 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- 102.29%
YoY- -96.53%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 30,440 66,255 68,238 99,300 164,182 143,649 12,973 15.25%
PBT -4,384 -3,060 -4,247 224 7,383 4,047 -549 41.33%
Tax -21 0 0 29 0 -337 0 -
NP -4,405 -3,060 -4,247 253 7,383 3,710 -549 41.44%
-
NP to SH -4,405 -3,056 -4,286 256 7,385 3,723 -549 41.44%
-
Tax Rate - - - -12.95% 0.00% 8.33% - -
Total Cost 34,845 69,315 72,485 99,047 156,799 139,939 13,522 17.07%
-
Net Worth 48,204 58,658 75,243 87,381 85,373 57,648 33,998 5.98%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 48,204 58,658 75,243 87,381 85,373 57,648 33,998 5.98%
NOSH 455,502 953,799 952,444 853,333 811,538 581,718 392,142 2.52%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -14.47% -4.62% -6.22% 0.25% 4.50% 2.58% -4.23% -
ROE -9.14% -5.21% -5.70% 0.29% 8.65% 6.46% -1.61% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.47 6.95 7.16 11.64 20.23 24.69 3.31 16.93%
EPS -1.23 -0.32 -0.45 0.03 0.91 0.64 -0.14 43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1341 0.0615 0.079 0.1024 0.1052 0.0991 0.0867 7.53%
Adjusted Per Share Value based on latest NOSH - 853,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.53 3.32 3.42 4.98 8.24 7.21 0.65 15.32%
EPS -0.22 -0.15 -0.22 0.01 0.37 0.19 -0.03 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0294 0.0377 0.0438 0.0428 0.0289 0.0171 5.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.20 0.05 0.06 0.055 0.08 0.09 0.05 -
P/RPS 2.36 0.72 0.84 0.47 0.40 0.36 1.51 7.71%
P/EPS -16.32 -15.61 -13.33 183.33 8.79 14.06 -35.71 -12.22%
EY -6.13 -6.41 -7.50 0.55 11.38 7.11 -2.80 13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.81 0.76 0.54 0.76 0.91 0.58 17.01%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 -
Price 0.175 0.06 0.06 0.06 0.105 0.10 0.09 -
P/RPS 2.07 0.86 0.84 0.52 0.52 0.40 2.72 -4.44%
P/EPS -14.28 -18.73 -13.33 200.00 11.54 15.63 -64.29 -22.16%
EY -7.00 -5.34 -7.50 0.50 8.67 6.40 -1.56 28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.98 0.76 0.59 1.00 1.01 1.04 3.78%

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