[MMAG] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -5.43%
YoY- -131.4%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 342,819 386,144 384,710 366,254 349,368 277,841 222,795 33.24%
PBT -23,977 -30,586 -29,645 -42,386 -40,021 -25,460 -22,904 3.09%
Tax -218 -191 -205 -214 -150 -158 -144 31.81%
NP -24,195 -30,777 -29,850 -42,600 -40,171 -25,618 -23,048 3.28%
-
NP to SH -15,261 -21,604 -20,906 -41,634 -39,489 -25,486 -23,096 -24.11%
-
Tax Rate - - - - - - - -
Total Cost 367,014 416,921 414,560 408,854 389,539 303,459 245,843 30.59%
-
Net Worth 378,445 302,242 378,385 210,413 216,928 234,373 216,041 45.26%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 378,445 302,242 378,385 210,413 216,928 234,373 216,041 45.26%
NOSH 1,703,173 1,703,173 1,312,469 1,312,469 1,312,469 1,136,295 1,132,594 31.22%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -7.06% -7.97% -7.76% -11.63% -11.50% -9.22% -10.34% -
ROE -4.03% -7.15% -5.53% -19.79% -18.20% -10.87% -10.69% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.13 28.57 29.31 31.30 30.44 24.46 19.94 0.63%
EPS -0.90 -1.60 -1.59 -3.56 -3.44 -2.24 -2.07 -42.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.2236 0.2883 0.1798 0.189 0.2063 0.1934 9.68%
Adjusted Per Share Value based on latest NOSH - 1,312,469
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.84 16.72 16.66 15.86 15.13 12.03 9.65 33.19%
EPS -0.66 -0.94 -0.91 -1.80 -1.71 -1.10 -1.00 -24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1309 0.1638 0.0911 0.0939 0.1015 0.0935 45.33%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.035 0.055 0.07 0.075 0.09 0.135 0.28 -
P/RPS 0.17 0.19 0.24 0.24 0.30 0.55 1.40 -75.44%
P/EPS -3.91 -3.44 -4.39 -2.11 -2.62 -6.02 -13.54 -56.27%
EY -25.60 -29.06 -22.76 -47.44 -38.23 -16.62 -7.38 128.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.25 0.24 0.42 0.48 0.65 1.45 -76.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 24/02/22 25/11/21 30/08/21 31/05/21 -
Price 0.025 0.04 0.065 0.075 0.10 0.095 0.205 -
P/RPS 0.12 0.14 0.22 0.24 0.33 0.39 1.03 -76.11%
P/EPS -2.79 -2.50 -4.08 -2.11 -2.91 -4.23 -9.92 -57.04%
EY -35.84 -39.96 -24.51 -47.44 -34.40 -23.61 -10.09 132.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.18 0.23 0.42 0.53 0.46 1.06 -77.88%

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