[MMAG] QoQ Cumulative 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- 1.88%
YoY- -2161.17%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 105,858 49,008 407,026 288,591 189,291 93,583 616,701 -69.08%
PBT -7,122 -2,841 -25,122 -13,432 -13,656 -2,443 3,074 -
Tax 0 0 406 29 0 0 -1,389 -
NP -7,122 -2,841 -24,716 -13,403 -13,656 -2,443 1,685 -
-
NP to SH -7,055 -2,808 -24,707 -13,377 -13,633 -2,441 1,712 -
-
Tax Rate - - - - - - 45.19% -
Total Cost 112,980 51,849 431,742 301,994 202,947 96,026 615,016 -67.65%
-
Net Worth 79,607 85,208 82,568 91,320 89,401 94,441 90,709 -8.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 79,607 85,208 82,568 91,320 89,401 94,441 90,709 -8.32%
NOSH 953,378 968,275 908,345 891,800 873,910 841,724 788,095 13.52%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.73% -5.80% -6.07% -4.64% -7.21% -2.61% 0.27% -
ROE -8.86% -3.30% -29.92% -14.65% -15.25% -2.58% 1.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.10 5.06 44.81 32.36 21.66 11.12 78.25 -72.76%
EPS -0.74 -0.29 -2.72 -1.50 -1.56 -0.29 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.088 0.0909 0.1024 0.1023 0.1122 0.1151 -19.24%
Adjusted Per Share Value based on latest NOSH - 853,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.58 2.12 17.62 12.50 8.20 4.05 26.70 -69.09%
EPS -0.31 -0.12 -1.07 -0.58 -0.59 -0.11 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0345 0.0369 0.0357 0.0395 0.0387 0.0409 0.0393 -8.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.06 0.07 0.085 0.055 0.075 0.075 0.10 -
P/RPS 0.54 1.38 0.19 0.17 0.35 0.67 0.13 158.18%
P/EPS -8.11 -24.14 -3.13 -3.67 -4.81 -25.86 46.03 -
EY -12.33 -4.14 -32.00 -27.27 -20.80 -3.87 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.94 0.54 0.73 0.67 0.87 -11.84%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 13/02/15 27/11/14 02/09/14 30/05/14 -
Price 0.07 0.065 0.07 0.06 0.07 0.08 0.08 -
P/RPS 0.63 1.28 0.16 0.19 0.32 0.72 0.10 240.72%
P/EPS -9.46 -22.41 -2.57 -4.00 -4.49 -27.59 36.83 -
EY -10.57 -4.46 -38.86 -25.00 -22.29 -3.63 2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.77 0.59 0.68 0.71 0.70 12.91%

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