[MMAG] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -38.52%
YoY- -1543.17%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 232,128 211,716 196,032 407,026 384,788 378,582 374,332 -27.21%
PBT -15,158 -14,244 -11,364 -25,122 -17,909 -27,312 -9,772 33.89%
Tax 0 0 0 406 38 0 0 -
NP -15,158 -14,244 -11,364 -24,716 -17,870 -27,312 -9,772 33.89%
-
NP to SH -15,121 -14,110 -11,232 -24,707 -17,836 -27,266 -9,764 33.74%
-
Tax Rate - - - - - - - -
Total Cost 247,286 225,960 207,396 431,742 402,658 405,894 384,104 -25.38%
-
Net Worth 75,288 79,607 85,208 82,568 91,320 89,401 94,441 -13.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 75,288 79,607 85,208 82,568 91,320 89,401 94,441 -13.98%
NOSH 953,025 953,378 968,275 908,345 891,800 873,910 841,724 8.60%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.53% -6.73% -5.80% -6.07% -4.64% -7.21% -2.61% -
ROE -20.08% -17.72% -13.18% -29.92% -19.53% -30.50% -10.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.36 22.21 20.25 44.81 43.15 43.32 44.47 -32.97%
EPS -1.59 -1.48 -1.16 -2.72 -2.00 -3.12 -1.16 23.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0835 0.088 0.0909 0.1024 0.1023 0.1122 -20.80%
Adjusted Per Share Value based on latest NOSH - 952,100
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.05 9.17 8.49 17.62 16.66 16.39 16.21 -27.22%
EPS -0.65 -0.61 -0.49 -1.07 -0.77 -1.18 -0.42 33.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0345 0.0369 0.0357 0.0395 0.0387 0.0409 -13.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.06 0.07 0.085 0.055 0.075 0.075 -
P/RPS 0.25 0.27 0.35 0.19 0.13 0.17 0.17 29.22%
P/EPS -3.78 -4.05 -6.03 -3.13 -2.75 -2.40 -6.47 -30.04%
EY -26.44 -24.67 -16.57 -32.00 -36.36 -41.60 -15.47 42.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.80 0.94 0.54 0.73 0.67 8.74%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 -
Price 0.06 0.07 0.065 0.07 0.06 0.07 0.08 -
P/RPS 0.25 0.32 0.32 0.16 0.14 0.16 0.18 24.40%
P/EPS -3.78 -4.73 -5.60 -2.57 -3.00 -2.24 -6.90 -32.97%
EY -26.44 -21.14 -17.85 -38.86 -33.33 -44.57 -14.50 49.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.74 0.77 0.59 0.68 0.71 4.62%

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