[MMAG] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 0.32%
YoY- 63.46%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 462,948 432,512 422,096 387,611 342,819 386,144 384,710 13.12%
PBT -74,171 -77,537 -85,079 -28,629 -23,977 -30,586 -29,645 84.19%
Tax 479 462 472 816 -218 -191 -205 -
NP -73,692 -77,075 -84,607 -27,813 -24,195 -30,777 -29,850 82.56%
-
NP to SH -57,661 -62,410 -69,704 -15,212 -15,261 -21,604 -20,906 96.54%
-
Tax Rate - - - - - - - -
Total Cost 536,640 509,587 506,703 415,424 367,014 416,921 414,560 18.75%
-
Net Worth 170,536 170,536 173,201 358,168 378,445 302,242 378,385 -41.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 170,536 170,536 173,201 358,168 378,445 302,242 378,385 -41.18%
NOSH 2,422,391 2,422,391 2,422,391 2,422,391 1,703,173 1,703,173 1,312,469 50.40%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -15.92% -17.82% -20.04% -7.18% -7.06% -7.97% -7.76% -
ROE -33.81% -36.60% -40.24% -4.25% -4.03% -7.15% -5.53% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.11 17.85 17.42 17.46 20.13 28.57 29.31 -24.78%
EPS -2.38 -2.58 -2.88 -0.69 -0.90 -1.60 -1.59 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0704 0.0715 0.1613 0.2222 0.2236 0.2883 -60.89%
Adjusted Per Share Value based on latest NOSH - 2,422,391
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.04 18.73 18.28 16.78 14.84 16.72 16.66 13.09%
EPS -2.50 -2.70 -3.02 -0.66 -0.66 -0.94 -0.91 96.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0738 0.0738 0.075 0.1551 0.1639 0.1309 0.1638 -41.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.01 0.015 0.02 0.025 0.035 0.055 0.07 -
P/RPS 0.05 0.08 0.11 0.14 0.17 0.19 0.24 -64.82%
P/EPS -0.42 -0.58 -0.70 -3.65 -3.91 -3.44 -4.39 -79.05%
EY -238.03 -171.76 -143.87 -27.40 -25.60 -29.06 -22.76 377.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.28 0.15 0.16 0.25 0.24 -30.16%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 23/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.085 0.015 0.015 0.02 0.025 0.04 0.065 -
P/RPS 0.44 0.08 0.09 0.11 0.12 0.14 0.22 58.67%
P/EPS -3.57 -0.58 -0.52 -2.92 -2.79 -2.50 -4.08 -8.50%
EY -28.00 -171.76 -191.83 -34.25 -35.84 -39.96 -24.51 9.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.21 0.21 0.12 0.11 0.18 0.23 202.18%

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