[MMAG] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 39.8%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 342,819 349,368 211,283 134,192 73,719 200,508 260,722 4.66%
PBT -23,977 -40,021 -15,777 -27,002 -20,938 -18,872 -17,389 5.49%
Tax -218 -150 -11 -3 42 -20 -300 -5.18%
NP -24,195 -40,171 -15,788 -27,005 -20,896 -18,892 -17,689 5.35%
-
NP to SH -15,261 -39,489 -15,829 -26,847 -20,863 -19,165 -17,494 -2.24%
-
Tax Rate - - - - - - - -
Total Cost 367,014 389,539 227,071 161,197 94,615 219,400 278,411 4.71%
-
Net Worth 378,445 216,928 119,326 115,213 109,510 18,081 63,045 34.79%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 378,445 216,928 119,326 115,213 109,510 18,081 63,045 34.79%
NOSH 1,703,173 1,312,469 1,026,726 711,219 589,714 268,266 968,437 9.86%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -7.06% -11.50% -7.47% -20.12% -28.35% -9.42% -6.78% -
ROE -4.03% -18.20% -13.27% -23.30% -19.05% -105.99% -27.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.13 30.44 25.30 19.09 14.08 74.74 26.92 -4.72%
EPS -0.90 -3.44 -1.90 -3.82 -3.98 -7.14 -1.81 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.189 0.1429 0.1639 0.2091 0.0674 0.0651 22.69%
Adjusted Per Share Value based on latest NOSH - 1,026,726
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.84 15.13 9.15 5.81 3.19 8.68 11.29 4.66%
EPS -0.66 -1.71 -0.69 -1.16 -0.90 -0.83 -0.76 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.0939 0.0517 0.0499 0.0474 0.0078 0.0273 34.79%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.035 0.09 0.445 0.335 0.28 0.235 0.055 -
P/RPS 0.17 0.30 1.76 1.75 1.99 0.31 0.20 -2.67%
P/EPS -3.91 -2.62 -23.48 -8.77 -7.03 -3.29 -3.04 4.28%
EY -25.60 -38.23 -4.26 -11.40 -14.23 -30.40 -32.84 -4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.48 3.11 2.04 1.34 3.49 0.84 -24.13%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 25/11/21 26/11/20 28/11/19 28/11/18 29/11/17 25/11/16 -
Price 0.025 0.10 0.425 0.30 0.255 0.205 0.05 -
P/RPS 0.12 0.33 1.68 1.57 1.81 0.27 0.19 -7.36%
P/EPS -2.79 -2.91 -22.42 -7.86 -6.40 -2.87 -2.77 0.11%
EY -35.84 -34.40 -4.46 -12.73 -15.62 -34.85 -36.13 -0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.53 2.97 1.83 1.22 3.04 0.77 -27.68%

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