[MMAG] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 121,231 90,795 134,120 62,593 44,026 11,120 39,081 20.75% YoY % 33.52% -32.30% 114.27% 42.17% 295.92% -71.55% - Horiz. % 310.20% 232.33% 343.18% 160.16% 112.65% 28.45% 100.00%
PBT 704 -2,662 -9,271 5,290 -5,274 -2,885 -1,962 - YoY % 126.45% 71.29% -275.26% 200.30% -82.81% -47.04% - Horiz. % -35.88% 135.68% 472.53% -269.62% 268.81% 147.04% 100.00%
Tax -10 -27 0 -8 0 0 -27 -15.25% YoY % 62.96% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.04% 100.00% -0.00% 29.63% -0.00% -0.00% 100.00%
NP 694 -2,689 -9,271 5,282 -5,274 -2,885 -1,989 - YoY % 125.81% 71.00% -275.52% 200.15% -82.81% -45.05% - Horiz. % -34.89% 135.19% 466.11% -265.56% 265.16% 145.05% 100.00%
NP to SH 2,307 -2,442 -8,785 5,218 -5,247 -2,836 -2,012 - YoY % 194.47% 72.20% -268.36% 199.45% -85.01% -40.95% - Horiz. % -114.66% 121.37% 436.63% -259.34% 260.79% 140.95% 100.00%
Tax Rate 1.42 % - % - % 0.15 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 946.67% 0.00% 0.00% 100.00% - - -
Total Cost 120,537 93,484 143,391 57,311 49,300 14,005 41,070 19.65% YoY % 28.94% -34.80% 150.20% 16.25% 252.02% -65.90% - Horiz. % 293.49% 227.62% 349.14% 139.54% 120.04% 34.10% 100.00%
Net Worth 170,536 378,445 216,928 119,326 115,213 109,510 18,081 45.33% YoY % -54.94% 74.46% 81.79% 3.57% 5.21% 505.66% - Horiz. % 943.17% 2,093.03% 1,199.75% 659.95% 637.20% 605.66% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 170,536 378,445 216,928 119,326 115,213 109,510 18,081 45.33% YoY % -54.94% 74.46% 81.79% 3.57% 5.21% 505.66% - Horiz. % 943.17% 2,093.03% 1,199.75% 659.95% 637.20% 605.66% 100.00%
NOSH 2,422,391 1,703,173 1,147,771 835,032 702,952 523,723 268,266 44.28% YoY % 42.23% 48.39% 37.45% 18.79% 34.22% 95.22% - Horiz. % 902.98% 634.88% 427.85% 311.27% 262.03% 195.22% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.57 % -2.96 % -6.91 % 8.44 % -11.98 % -25.94 % -5.09 % - YoY % 119.26% 57.16% -181.87% 170.45% 53.82% -409.63% - Horiz. % -11.20% 58.15% 135.76% -165.82% 235.36% 509.63% 100.00%
ROE 1.35 % -0.65 % -4.05 % 4.37 % -4.55 % -2.59 % -11.13 % - YoY % 307.69% 83.95% -192.68% 196.04% -75.68% 76.73% - Horiz. % -12.13% 5.84% 36.39% -39.26% 40.88% 23.27% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.00 5.33 11.69 7.50 6.26 2.12 14.57 -16.32% YoY % -6.19% -54.41% 55.87% 19.81% 195.28% -85.45% - Horiz. % 34.32% 36.58% 80.23% 51.48% 42.96% 14.55% 100.00%
EPS 0.10 -0.14 -0.77 0.62 -0.75 -0.54 -0.75 - YoY % 171.43% 81.82% -224.19% 182.67% -38.89% 28.00% - Horiz. % -13.33% 18.67% 102.67% -82.67% 100.00% 72.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0704 0.2222 0.1890 0.1429 0.1639 0.2091 0.0674 0.73% YoY % -68.32% 17.57% 32.26% -12.81% -21.62% 210.24% - Horiz. % 104.45% 329.67% 280.42% 212.02% 243.18% 310.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,695,674 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.15 5.35 7.91 3.69 2.60 0.66 2.30 20.80% YoY % 33.64% -32.36% 114.36% 41.92% 293.94% -71.30% - Horiz. % 310.87% 232.61% 343.91% 160.43% 113.04% 28.70% 100.00%
EPS 0.14 -0.14 -0.52 0.31 -0.31 -0.17 -0.12 - YoY % 200.00% 73.08% -267.74% 200.00% -82.35% -41.67% - Horiz. % -116.67% 116.67% 433.33% -258.33% 258.33% 141.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1006 0.2232 0.1279 0.0704 0.0679 0.0646 0.0107 45.25% YoY % -54.93% 74.51% 81.68% 3.68% 5.11% 503.74% - Horiz. % 940.19% 2,085.98% 1,195.33% 657.94% 634.58% 603.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.0100 0.0350 0.0900 0.4450 0.3350 0.2800 0.2350 -
P/RPS 0.20 0.66 0.77 5.94 5.35 13.19 1.61 -29.35% YoY % -69.70% -14.29% -87.04% 11.03% -59.44% 719.25% - Horiz. % 12.42% 40.99% 47.83% 368.94% 332.30% 819.25% 100.00%
P/EPS 10.50 -24.41 -11.76 71.21 -44.88 -51.71 -31.33 - YoY % 143.02% -107.57% -116.51% 258.67% 13.21% -65.05% - Horiz. % -33.51% 77.91% 37.54% -227.29% 143.25% 165.05% 100.00%
EY 9.52 -4.10 -8.50 1.40 -2.23 -1.93 -3.19 - YoY % 332.20% 51.76% -707.14% 162.78% -15.54% 39.50% - Horiz. % -298.43% 128.53% 266.46% -43.89% 69.91% 60.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.14 0.16 0.48 3.11 2.04 1.34 3.49 -41.48% YoY % -12.50% -66.67% -84.57% 52.45% 52.24% -61.60% - Horiz. % 4.01% 4.58% 13.75% 89.11% 58.45% 38.40% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 25/11/21 26/11/20 28/11/19 28/11/18 29/11/17 -
Price 0.0850 0.0250 0.1000 0.4250 0.3000 0.2550 0.2050 -
P/RPS 1.70 0.47 0.86 5.67 4.79 12.01 1.41 3.16% YoY % 261.70% -45.35% -84.83% 18.37% -60.12% 751.77% - Horiz. % 120.57% 33.33% 60.99% 402.13% 339.72% 851.77% 100.00%
P/EPS 89.25 -17.44 -13.07 68.01 -40.19 -47.09 -27.33 - YoY % 611.75% -33.44% -119.22% 269.22% 14.65% -72.30% - Horiz. % -326.56% 63.81% 47.82% -248.85% 147.05% 172.30% 100.00%
EY 1.12 -5.74 -7.65 1.47 -2.49 -2.12 -3.66 - YoY % 119.51% 24.97% -620.41% 159.04% -17.45% 42.08% - Horiz. % -30.60% 156.83% 209.02% -40.16% 68.03% 57.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.21 0.11 0.53 2.97 1.83 1.22 3.04 -14.23% YoY % 1,000.00% -79.25% -82.15% 62.30% 50.00% -59.87% - Horiz. % 39.80% 3.62% 17.43% 97.70% 60.20% 40.13% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment