[MAG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -59.08%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 57,944 55,656 357,460 419,086 564,004 815,128 768,057 -82.22%
PBT -13,150 11,536 8,853 17,961 46,212 92,000 38,722 -
Tax -20 0 -15,633 -3,932 -11,496 -22,992 -11,841 -98.59%
NP -13,170 11,536 -6,780 14,029 34,716 69,008 26,881 -
-
NP to SH -12,288 12,168 -6,686 12,985 31,732 62,872 23,626 -
-
Tax Rate - 0.00% 176.58% 21.89% 24.88% 24.99% 30.58% -
Total Cost 71,114 44,120 364,240 405,057 529,288 746,120 741,176 -79.13%
-
Net Worth 512,126 502,254 514,321 549,548 556,594 565,988 551,897 -4.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 512,126 502,254 514,321 549,548 556,594 565,988 551,897 -4.87%
NOSH 2,573,500 2,573,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 6.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -22.73% 20.73% -1.90% 3.35% 6.16% 8.47% 3.50% -
ROE -2.40% 2.42% -1.30% 2.36% 5.70% 11.11% 4.28% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.25 2.23 15.22 17.84 24.02 34.71 32.70 -83.29%
EPS -0.48 0.48 -0.29 0.55 1.36 2.68 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.201 0.219 0.234 0.237 0.241 0.235 -10.52%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.48 3.34 21.48 25.19 33.89 48.99 46.16 -82.23%
EPS -0.74 0.73 -0.40 0.78 1.91 3.78 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3018 0.3091 0.3303 0.3345 0.3401 0.3317 -4.87%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.045 0.06 0.045 0.05 0.035 0.045 0.03 -
P/RPS 2.00 2.69 0.30 0.28 0.15 0.13 0.09 694.92%
P/EPS -9.42 12.32 -15.81 9.04 2.59 1.68 2.98 -
EY -10.61 8.12 -6.33 11.06 38.60 59.49 33.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.21 0.21 0.15 0.19 0.13 46.43%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 28/08/17 31/05/17 28/02/17 -
Price 0.04 0.05 0.06 0.05 0.045 0.04 0.03 -
P/RPS 1.78 2.24 0.39 0.28 0.19 0.12 0.09 635.34%
P/EPS -8.38 10.27 -21.08 9.04 3.33 1.49 2.98 -
EY -11.94 9.74 -4.74 11.06 30.03 66.93 33.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.27 0.21 0.19 0.17 0.13 33.37%

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