[MAG] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -14.82%
YoY- 268.98%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 99,928 65,394 72,324 81,542 47,964 55,210 47,374 64.54%
PBT 31,540 24,120 19,552 10,465 10,809 9,110 9,469 123.19%
Tax -4,993 864 3,664 -1,269 0 0 0 -
NP 26,546 24,984 23,216 9,196 10,809 9,110 9,469 98.94%
-
NP to SH 26,552 24,990 23,224 9,217 10,820 9,123 9,483 98.78%
-
Tax Rate 15.83% -3.58% -18.74% 12.13% 0.00% 0.00% 0.00% -
Total Cost 73,381 40,410 49,108 72,346 37,154 46,100 37,905 55.39%
-
Net Worth 783,469 814,684 872,352 541,277 526,878 503,048 491,331 36.52%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 783,469 814,684 872,352 541,277 526,878 503,048 491,331 36.52%
NOSH 1,428,323 1,413,323 1,393,323 751,774 751,774 701,774 666,774 66.25%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 26.57% 38.21% 32.10% 11.28% 22.54% 16.50% 19.99% -
ROE 3.39% 3.07% 2.66% 1.70% 2.05% 1.81% 1.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.02 4.66 5.55 10.85 6.55 8.01 7.23 -1.94%
EPS 1.93 1.84 1.80 1.37 1.64 1.42 1.52 17.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.58 0.67 0.72 0.72 0.73 0.75 -18.69%
Adjusted Per Share Value based on latest NOSH - 751,774
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.47 3.58 3.96 4.46 2.62 3.02 2.59 64.68%
EPS 1.45 1.37 1.27 0.50 0.59 0.50 0.52 98.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.4458 0.4773 0.2962 0.2883 0.2753 0.2688 36.54%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.20 0.215 0.175 0.195 0.20 0.20 0.205 -
P/RPS 2.85 4.62 3.15 1.80 3.05 2.50 2.83 0.47%
P/EPS 10.73 12.08 9.81 15.90 13.53 15.11 14.16 -16.89%
EY 9.32 8.27 10.19 6.29 7.39 6.62 7.06 20.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.26 0.27 0.28 0.27 0.27 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 23/02/21 27/11/20 -
Price 0.19 0.215 0.195 0.175 0.195 0.20 0.215 -
P/RPS 2.71 4.62 3.51 1.61 2.98 2.50 2.97 -5.93%
P/EPS 10.19 12.08 10.93 14.27 13.19 15.11 14.85 -22.22%
EY 9.81 8.27 9.15 7.01 7.58 6.62 6.73 28.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.29 0.24 0.27 0.27 0.29 13.36%

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