[MMAG] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[MMAG] MMAG HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -5.43%
YoY- -131.4%
Quarter Report
Latest QR
Upcoming QR
MMAG's Result
MMAG's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 456,400 387,611 366,254 217,681 176,789 60,495 164,693 18.50%
PBT -56,898 -28,629 -42,386 -17,869 -27,473 -23,064 -20,196 18.83%
Tax -463 816 -214 -39 29 31 -41 49.75%
NP -57,361 -27,813 -42,600 -17,908 -27,444 -23,033 -20,237 18.95%
-
NP to SH -46,587 -15,212 -41,634 -17,992 -27,285 -22,943 -20,514 14.64%
-
Tax Rate - - - - - - - -
Total Cost 513,761 415,424 408,854 235,589 204,233 83,528 184,930 18.55%
-
Net Worth 170 358,168 210,413 161,453 110,585 121,968 48,204 -60.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 170 358,168 210,413 161,453 110,585 121,968 48,204 -60.96%
NOSH 1,695,674 2,422,391 1,312,469 1,060,204 718,012 634,753 455,502 24.47%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -12.57% -7.18% -11.63% -8.23% -15.52% -38.07% -12.29% -
ROE -27,317.99% -4.25% -19.79% -11.14% -24.67% -18.81% -42.56% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18,840.88 17.46 31.30 20.47 24.70 9.65 45.82 172.56%
EPS -1,923.18 -0.69 -3.56 -1.69 -3.81 -3.66 -5.71 163.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.1613 0.1798 0.1518 0.1545 0.1945 0.1341 -10.17%
Adjusted Per Share Value based on latest NOSH - 1,312,469
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.76 16.78 15.86 9.42 7.65 2.62 7.13 18.50%
EPS -2.02 -0.66 -1.80 -0.78 -1.18 -0.99 -0.89 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0001 0.1551 0.0911 0.0699 0.0479 0.0528 0.0209 -58.93%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.095 0.025 0.075 0.46 0.29 0.23 0.20 -
P/RPS 0.00 0.14 0.24 2.25 1.17 2.38 0.44 -
P/EPS 0.00 -3.65 -2.11 -27.19 -7.61 -6.29 -3.50 -
EY -20,244.02 -27.40 -47.44 -3.68 -13.14 -15.91 -28.53 198.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.15 0.42 3.03 1.88 1.18 1.49 -1.63%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 23/02/23 24/02/22 25/02/21 27/02/20 28/02/19 26/02/18 -
Price 0.105 0.02 0.075 0.44 0.30 0.255 0.175 -
P/RPS 0.00 0.11 0.24 2.15 1.21 2.64 0.38 -
P/EPS -0.01 -2.92 -2.11 -26.01 -7.87 -6.97 -3.07 -61.48%
EY -18,316.02 -34.25 -47.44 -3.84 -12.71 -14.35 -32.61 187.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.12 0.42 2.90 1.94 1.31 1.30 2.29%

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