[MMAG] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 102,371 67,886 49,430 44,316 38,564 23,965 49,902 12.72% YoY % 50.80% 37.34% 11.54% 14.92% 60.92% -51.98% - Horiz. % 205.14% 136.04% 99.05% 88.81% 77.28% 48.02% 100.00%
PBT -58,574 -2,124 -14,865 -9,830 -9,231 -10,012 -12,701 29.00% YoY % -2,657.72% 85.71% -51.22% -6.49% 7.80% 21.17% - Horiz. % 461.18% 16.72% 117.04% 77.40% 72.68% 78.83% 100.00%
Tax -443 -99 -108 -3 29 63 40 - YoY % -347.47% 8.33% -3,500.00% -110.34% -53.97% 57.50% - Horiz. % -1,107.50% -247.50% -270.00% -7.50% 72.50% 157.50% 100.00%
NP -59,017 -2,223 -14,973 -9,833 -9,202 -9,949 -12,661 29.23% YoY % -2,554.84% 85.15% -52.27% -6.86% 7.51% 21.42% - Horiz. % 466.13% 17.56% 118.26% 77.66% 72.68% 78.58% 100.00%
NP to SH -48,653 5,839 -14,889 -9,785 -9,191 -9,965 -12,548 25.33% YoY % -933.24% 139.22% -52.16% -6.46% 7.77% 20.58% - Horiz. % 387.74% -46.53% 118.66% 77.98% 73.25% 79.42% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 161,388 70,109 64,403 54,149 47,766 33,914 62,563 17.10% YoY % 130.20% 8.86% 18.94% 13.36% 40.84% -45.79% - Horiz. % 257.96% 112.06% 102.94% 86.55% 76.35% 54.21% 100.00%
Net Worth 173,201 378,385 216,041 100,766 119,947 109,593 46,640 24.43% YoY % -54.23% 75.14% 114.40% -15.99% 9.45% 134.97% - Horiz. % 371.35% 811.28% 463.20% 216.05% 257.17% 234.97% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 173,201 378,385 216,041 100,766 119,947 109,593 46,640 24.43% YoY % -54.23% 75.14% 114.40% -15.99% 9.45% 134.97% - Horiz. % 371.35% 811.28% 463.20% 216.05% 257.17% 234.97% 100.00%
NOSH 2,422,391 1,312,469 1,117,071 718,220 668,231 455,502 953,799 16.80% YoY % 84.57% 17.49% 55.53% 7.48% 46.70% -52.24% - Horiz. % 253.97% 137.60% 117.12% 75.30% 70.06% 47.76% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -57.65 % -3.27 % -30.29 % -22.19 % -23.86 % -41.51 % -25.37 % 14.65% YoY % -1,663.00% 89.20% -36.50% 7.00% 42.52% -63.62% - Horiz. % 227.24% 12.89% 119.39% 87.47% 94.05% 163.62% 100.00%
ROE -28.09 % 1.54 % -6.89 % -9.71 % -7.66 % -9.09 % -26.90 % 0.72% YoY % -1,924.03% 122.35% 29.04% -26.76% 15.73% 66.21% - Horiz. % 104.42% -5.72% 25.61% 36.10% 28.48% 33.79% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.23 5.17 4.42 6.17 5.77 5.26 5.23 -3.47% YoY % -18.18% 16.97% -28.36% 6.93% 9.70% 0.57% - Horiz. % 80.88% 98.85% 84.51% 117.97% 110.33% 100.57% 100.00%
EPS -2.01 0.44 -1.33 -1.36 -1.38 -2.19 -1.28 7.81% YoY % -556.82% 133.08% 2.21% 1.45% 36.99% -71.09% - Horiz. % 157.03% -34.38% 103.91% 106.25% 107.81% 171.09% 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 0.0715 0.2883 0.1934 0.1403 0.1795 0.2406 0.0489 6.53% YoY % -75.20% 49.07% 37.85% -21.84% -25.39% 392.02% - Horiz. % 146.22% 589.57% 395.50% 286.91% 367.08% 492.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,695,674 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6.04 4.00 2.92 2.61 2.27 1.41 2.94 12.74% YoY % 51.00% 36.99% 11.88% 14.98% 60.99% -52.04% - Horiz. % 205.44% 136.05% 99.32% 88.78% 77.21% 47.96% 100.00%
EPS -2.87 0.34 -0.88 -0.58 -0.54 -0.59 -0.74 25.33% YoY % -944.12% 138.64% -51.72% -7.41% 8.47% 20.27% - Horiz. % 387.84% -45.95% 118.92% 78.38% 72.97% 79.73% 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 0.1021 0.2231 0.1274 0.0594 0.0707 0.0646 0.0275 24.42% YoY % -54.24% 75.12% 114.48% -15.98% 9.44% 134.91% - Horiz. % 371.27% 811.27% 463.27% 216.00% 257.09% 234.91% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0200 0.0700 0.2800 0.1950 0.2250 0.1700 0.0500 -
P/RPS 0.47 1.35 6.33 3.16 3.90 3.23 0.96 -11.22% YoY % -65.19% -78.67% 100.32% -18.97% 20.74% 236.46% - Horiz. % 48.96% 140.62% 659.38% 329.17% 406.25% 336.46% 100.00%
P/EPS -1.00 15.73 -21.01 -14.31 -16.36 -7.77 -3.80 -19.94% YoY % -106.36% 174.87% -46.82% 12.53% -110.55% -104.47% - Horiz. % 26.32% -413.95% 552.89% 376.58% 430.53% 204.47% 100.00%
EY -100.42 6.36 -4.76 -6.99 -6.11 -12.87 -26.31 25.00% YoY % -1,678.93% 233.61% 31.90% -14.40% 52.53% 51.08% - Horiz. % 381.68% -24.17% 18.09% 26.57% 23.22% 48.92% 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 0.28 0.24 1.45 1.39 1.25 0.71 1.02 -19.38% YoY % 16.67% -83.45% 4.32% 11.20% 76.06% -30.39% - Horiz. % 27.45% 23.53% 142.16% 136.27% 122.55% 69.61% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 31/05/22 - 18/06/20 30/05/19 30/05/18 29/05/17 -
Price 0.0150 0.0650 0.2050 0.3050 0.2100 0.2250 0.0500 -
P/RPS 0.35 1.26 4.63 4.94 3.64 4.28 0.96 -15.47% YoY % -72.22% -72.79% -6.28% 35.71% -14.95% 345.83% - Horiz. % 36.46% 131.25% 482.29% 514.58% 379.17% 445.83% 100.00%
P/EPS -0.75 14.61 -15.38 -22.39 -15.27 -10.28 -3.80 -23.69% YoY % -105.13% 194.99% 31.31% -46.63% -48.54% -170.53% - Horiz. % 19.74% -384.47% 404.74% 589.21% 401.84% 270.53% 100.00%
EY -133.90 6.84 -6.50 -4.47 -6.55 -9.72 -26.31 31.14% YoY % -2,057.60% 205.23% -45.41% 31.76% 32.61% 63.06% - Horiz. % 508.93% -26.00% 24.71% 16.99% 24.90% 36.94% 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 0.21 0.23 1.06 2.17 1.17 0.94 1.02 -23.15% YoY % -8.70% -78.30% -51.15% 85.47% 24.47% -7.84% - Horiz. % 20.59% 22.55% 103.92% 212.75% 114.71% 92.16% 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
MMAG 4Q2022.pdf 
