[MMAG] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 119.4%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 258,739 292,531 421,591 620,067 454,695 29,077 5,128 92.11%
PBT -16,202 -23,059 -11,022 627 5,699 -2,248 -1,798 44.20%
Tax -300 377 -1,318 -162 -1,117 7 110 -
NP -16,502 -22,682 -12,340 465 4,582 -2,241 -1,688 46.17%
-
NP to SH -16,264 -22,671 -12,314 595 4,663 -2,241 -1,688 45.82%
-
Tax Rate - - - 25.84% 19.60% - - -
Total Cost 275,241 315,213 433,931 619,602 450,113 31,318 6,816 85.11%
-
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 58,658 75,243 87,381 85,373 57,648 33,998 10,783 32.58%
NOSH 953,799 952,444 853,333 811,538 581,718 392,142 131,351 39.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.38% -7.75% -2.93% 0.07% 1.01% -7.71% -32.92% -
ROE -27.73% -30.13% -14.09% 0.70% 8.09% -6.59% -15.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.13 30.71 49.41 76.41 78.16 7.41 3.90 38.12%
EPS -1.71 -2.38 -1.44 0.07 0.80 -0.57 -1.29 4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.079 0.1024 0.1052 0.0991 0.0867 0.0821 -4.69%
Adjusted Per Share Value based on latest NOSH - 811,538
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.20 12.67 18.25 26.85 19.69 1.26 0.22 92.40%
EPS -0.70 -0.98 -0.53 0.03 0.20 -0.10 -0.07 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0326 0.0378 0.037 0.025 0.0147 0.0047 32.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.06 0.055 0.08 0.09 0.05 0.12 -
P/RPS 0.18 0.20 0.11 0.10 0.12 0.67 3.07 -37.64%
P/EPS -2.93 -2.52 -3.81 109.11 11.23 -8.75 -9.34 -17.55%
EY -34.10 -39.67 -26.24 0.92 8.91 -11.43 -10.71 21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 0.54 0.76 0.91 0.58 1.46 -9.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 28/02/12 24/02/11 -
Price 0.06 0.06 0.06 0.105 0.10 0.09 0.14 -
P/RPS 0.22 0.20 0.12 0.14 0.13 1.21 3.59 -37.18%
P/EPS -3.52 -2.52 -4.16 143.21 12.48 -15.75 -10.89 -17.14%
EY -28.42 -39.67 -24.05 0.70 8.02 -6.35 -9.18 20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.76 0.59 1.00 1.01 1.04 1.71 -8.85%

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