[MMAG] QoQ 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 56,850 49,008 118,435 99,300 95,708 93,583 133,000 -43.22%
PBT -4,281 -2,841 -11,690 224 -11,213 -2,443 2,410 -
Tax 0 0 377 29 0 0 -1,347 -
NP -4,281 -2,841 -11,313 253 -11,213 -2,443 1,063 -
-
NP to SH -4,247 -2,808 -11,330 256 -11,192 -2,441 1,063 -
-
Tax Rate - - - -12.95% - - 55.89% -
Total Cost 61,131 51,849 129,748 99,047 106,921 96,026 131,937 -40.09%
-
Net Worth 78,805 85,208 86,545 87,381 91,595 94,441 96,408 -12.56%
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 78,805 85,208 86,545 87,381 91,595 94,441 96,408 -12.56%
NOSH 943,777 968,275 952,100 853,333 895,360 841,724 838,333 8.21%
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 -7.53% -5.80% -9.55% 0.25% -11.72% -2.61% 0.80% -
ROE -5.39% -3.30% -13.09% 0.29% -12.22% -2.58% 1.10% -
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 6.02 5.06 12.44 11.64 10.69 11.12 15.86 -47.54%
EPS -0.45 -0.29 -1.19 0.03 -1.25 -0.29 0.12 -
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 0.115 -19.20%
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 2.46 2.12 5.13 4.30 4.14 4.05 5.76 -43.25%
EPS -0.18 -0.12 -0.49 0.01 -0.48 -0.11 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0369 0.0375 0.0378 0.0397 0.0409 0.0417 -12.54%
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 1.00 1.38 0.68 0.47 0.70 0.67 0.63 36.03%
P/EPS -13.33 -24.14 -7.14 183.33 -6.00 -25.86 78.86 -
EY -7.50 -4.14 -14.00 0.55 -16.67 -3.87 1.27 -
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 1.16 1.28 0.56 0.52 0.65 0.72 0.50 75.16%
P/EPS -15.56 -22.41 -5.88 200.00 -5.60 -27.59 63.09 -
EY -6.43 -4.46 -17.00 0.50 -17.86 -3.63 1.58 -
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