[MMAG] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -25.05%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 60,495 164,693 258,739 292,531 421,591 620,067 454,695 -28.53%
PBT -23,064 -20,196 -16,202 -23,059 -11,022 627 5,699 -
Tax 31 -41 -300 377 -1,318 -162 -1,117 -
NP -23,033 -20,237 -16,502 -22,682 -12,340 465 4,582 -
-
NP to SH -22,943 -20,514 -16,264 -22,671 -12,314 595 4,663 -
-
Tax Rate - - - - - 25.84% 19.60% -
Total Cost 83,528 184,930 275,241 315,213 433,931 619,602 450,113 -24.46%
-
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.29%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 121,968 48,204 58,658 75,243 87,381 85,373 57,648 13.29%
NOSH 634,753 455,502 953,799 952,444 853,333 811,538 581,718 1.46%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -38.07% -12.29% -6.38% -7.75% -2.93% 0.07% 1.01% -
ROE -18.81% -42.56% -27.73% -30.13% -14.09% 0.70% 8.09% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.65 45.82 27.13 30.71 49.41 76.41 78.16 -29.42%
EPS -3.66 -5.71 -1.71 -2.38 -1.44 0.07 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.1341 0.0615 0.079 0.1024 0.1052 0.0991 11.88%
Adjusted Per Share Value based on latest NOSH - 952,444
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.92 7.94 12.48 14.11 20.34 29.91 21.93 -28.52%
EPS -1.11 -0.99 -0.78 -1.09 -0.59 0.03 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0233 0.0283 0.0363 0.0422 0.0412 0.0278 13.29%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.23 0.20 0.05 0.06 0.055 0.08 0.09 -
P/RPS 2.38 0.44 0.18 0.20 0.11 0.10 0.12 64.48%
P/EPS -6.29 -3.50 -2.93 -2.52 -3.81 109.11 11.23 -
EY -15.91 -28.53 -34.10 -39.67 -26.24 0.92 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.49 0.81 0.76 0.54 0.76 0.91 4.42%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 26/02/16 13/02/15 27/02/14 25/02/13 -
Price 0.255 0.175 0.06 0.06 0.06 0.105 0.10 -
P/RPS 2.64 0.38 0.22 0.20 0.12 0.14 0.13 65.13%
P/EPS -6.97 -3.07 -3.52 -2.52 -4.16 143.21 12.48 -
EY -14.35 -32.61 -28.42 -39.67 -24.05 0.70 8.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.30 0.98 0.76 0.59 1.00 1.01 4.42%

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