[MAG] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -45.65%
YoY- -89.25%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 564,004 815,128 768,057 612,602 776,600 1,181,128 1,142,212 -37.55%
PBT 46,212 92,000 38,722 21,502 37,594 93,852 125,143 -48.55%
Tax -11,496 -22,992 -11,841 -8,134 -13,166 -26,332 -31,950 -49.44%
NP 34,716 69,008 26,881 13,368 24,428 67,520 93,193 -48.25%
-
NP to SH 31,732 62,872 23,626 11,261 20,720 59,464 85,013 -48.18%
-
Tax Rate 24.88% 24.99% 30.58% 37.83% 35.02% 28.06% 25.53% -
Total Cost 529,288 746,120 741,176 599,234 752,172 1,113,608 1,049,019 -36.64%
-
Net Worth 556,594 565,988 551,897 50,962,451 50,023,048 504,927 52,888,977 -95.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 556,594 565,988 551,897 50,962,451 50,023,048 504,927 52,888,977 -95.21%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,350,621 -0.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.16% 8.47% 3.50% 2.18% 3.15% 5.72% 8.16% -
ROE 5.70% 11.11% 4.28% 0.02% 0.04% 11.78% 0.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.02 34.71 32.70 26.08 33.07 50.29 48.59 -37.50%
EPS 1.36 2.68 1.01 0.48 0.88 2.52 3.62 -47.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.241 0.235 21.70 21.30 0.215 22.50 -95.20%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.86 44.60 42.03 33.52 42.49 64.63 62.50 -37.55%
EPS 1.74 3.44 1.29 0.62 1.13 3.25 4.65 -48.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3046 0.3097 0.302 27.885 27.371 0.2763 28.9391 -95.21%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.035 0.045 0.03 0.035 0.045 0.06 0.065 -
P/RPS 0.15 0.13 0.09 0.13 0.14 0.12 0.13 10.01%
P/EPS 2.59 1.68 2.98 7.30 5.10 2.37 1.80 27.48%
EY 38.60 59.49 33.53 13.70 19.61 42.20 55.64 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.19 0.13 0.00 0.00 0.28 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 30/11/16 30/08/16 01/09/16 29/02/16 -
Price 0.045 0.04 0.03 0.03 0.04 0.04 0.06 -
P/RPS 0.19 0.12 0.09 0.12 0.12 0.08 0.12 35.88%
P/EPS 3.33 1.49 2.98 6.26 4.53 1.58 1.66 59.12%
EY 30.03 66.93 33.53 15.98 22.06 63.30 60.28 -37.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.13 0.00 0.00 0.19 0.00 -

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 ⃤ & 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