[MMAG] QoQ TTM Result on 31-Mar-2016 [#4]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 17.41%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 258,739 260,722 246,244 232,214 292,531 323,593 362,451 -20.04%
PBT -16,202 -17,389 -18,570 -18,683 -23,059 -18,588 -25,520 -26.02%
Tax -300 -300 -300 -300 377 406 406 -
NP -16,502 -17,689 -18,870 -18,983 -22,682 -18,182 -25,114 -24.32%
-
NP to SH -16,264 -17,494 -18,642 -18,723 -22,671 -18,129 -25,074 -24.96%
-
Tax Rate - - - - - - - -
Total Cost 275,241 278,411 265,114 251,197 315,213 341,775 387,565 -20.31%
-
Net Worth 58,658 63,045 64,319 68,355 75,243 78,805 85,208 -21.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 58,658 63,045 64,319 68,355 75,243 78,805 85,208 -21.94%
NOSH 953,799 968,437 940,344 958,701 952,444 943,777 968,275 -0.99%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -6.38% -6.78% -7.66% -8.17% -7.75% -5.62% -6.93% -
ROE -27.73% -27.75% -28.98% -27.39% -30.13% -23.00% -29.43% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.13 26.92 26.19 24.22 30.71 34.29 37.43 -19.23%
EPS -1.71 -1.81 -1.98 -1.95 -2.38 -1.92 -2.59 -24.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0651 0.0684 0.0713 0.079 0.0835 0.088 -21.16%
Adjusted Per Share Value based on latest NOSH - 958,701
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.20 11.29 10.66 10.05 12.67 14.01 15.69 -20.04%
EPS -0.70 -0.76 -0.81 -0.81 -0.98 -0.78 -1.09 -25.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0273 0.0278 0.0296 0.0326 0.0341 0.0369 -21.95%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.055 0.06 0.06 0.06 0.06 0.07 -
P/RPS 0.18 0.20 0.23 0.25 0.20 0.17 0.19 -3.52%
P/EPS -2.93 -3.04 -3.03 -3.07 -2.52 -3.12 -2.70 5.57%
EY -34.10 -32.84 -33.04 -32.55 -39.67 -32.01 -36.99 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.88 0.84 0.76 0.72 0.80 0.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 27/08/15 -
Price 0.06 0.05 0.055 0.065 0.06 0.07 0.065 -
P/RPS 0.22 0.19 0.21 0.27 0.20 0.20 0.17 18.66%
P/EPS -3.52 -2.77 -2.77 -3.33 -2.52 -3.64 -2.51 25.16%
EY -28.42 -36.13 -36.04 -30.05 -39.67 -27.44 -39.84 -20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.77 0.80 0.91 0.76 0.84 0.74 20.49%

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