[MMAG] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -7.04%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 73,719 101,680 141,218 164,693 200,508 232,755 250,523 -55.72%
PBT -20,938 -20,015 -17,716 -20,196 -18,872 -20,010 -21,589 -2.01%
Tax 42 15 -6 -41 -20 7 40 3.30%
NP -20,896 -20,000 -17,722 -20,237 -18,892 -20,003 -21,549 -2.02%
-
NP to SH -20,863 -20,039 -18,040 -20,514 -19,165 -20,252 -21,430 -1.77%
-
Tax Rate - - - - - - - -
Total Cost 94,615 121,680 158,940 184,930 219,400 252,758 272,072 -50.51%
-
Net Worth 109,510 106,566 109,593 48,204 18,081 64,954 46,640 76.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 109,510 106,566 109,593 48,204 18,081 64,954 46,640 76.56%
NOSH 589,714 463,802 455,502 455,502 268,266 975,294 953,799 -27.40%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -28.35% -19.67% -12.55% -12.29% -9.42% -8.59% -8.60% -
ROE -19.05% -18.80% -16.46% -42.56% -105.99% -31.18% -45.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.08 22.06 31.00 45.82 74.74 23.87 26.27 -33.99%
EPS -3.98 -4.35 -3.96 -5.71 -7.14 -2.08 -2.25 46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.2312 0.2406 0.1341 0.0674 0.0666 0.0489 163.21%
Adjusted Per Share Value based on latest NOSH - 455,502
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.19 4.40 6.11 7.13 8.68 10.08 10.85 -55.75%
EPS -0.90 -0.87 -0.78 -0.89 -0.83 -0.88 -0.93 -2.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0461 0.0475 0.0209 0.0078 0.0281 0.0202 76.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.28 0.22 0.17 0.20 0.235 0.055 0.05 -
P/RPS 1.99 1.00 0.55 0.44 0.31 0.23 0.19 378.01%
P/EPS -7.03 -5.06 -4.29 -3.50 -3.29 -2.65 -2.23 114.84%
EY -14.23 -19.76 -23.30 -28.53 -30.40 -37.75 -44.94 -53.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 0.71 1.49 3.49 0.83 1.02 19.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 30/05/18 26/02/18 29/11/17 29/08/17 29/05/17 -
Price 0.255 0.29 0.225 0.175 0.205 0.18 0.05 -
P/RPS 1.81 1.31 0.73 0.38 0.27 0.75 0.19 348.76%
P/EPS -6.40 -6.67 -5.68 -3.07 -2.87 -8.67 -2.23 101.82%
EY -15.62 -14.99 -17.60 -32.61 -34.85 -11.54 -44.94 -50.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.25 0.94 1.30 3.04 2.70 1.02 12.66%

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