[MAG] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -48.47%
YoY- -240.5%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 881,452 1,073,824 315,001 54,381 57,944 55,656 357,460 82.82%
PBT 4,952 17,136 -25,973 -19,297 -13,150 11,536 8,853 -32.18%
Tax -2,584 -2,976 1,123 -21 -20 0 -15,633 -69.98%
NP 2,368 14,160 -24,850 -19,318 -13,170 11,536 -6,780 -
-
NP to SH 1,904 13,888 -22,936 -18,244 -12,288 12,168 -6,686 -
-
Tax Rate 52.18% 17.37% - - - 0.00% 176.58% -
Total Cost 879,084 1,059,664 339,851 73,699 71,114 44,120 364,240 80.21%
-
Net Worth 494,503 499,266 494,112 504,405 512,126 502,254 514,321 -2.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 494,503 499,266 494,112 504,405 512,126 502,254 514,321 -2.59%
NOSH 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 2,348,500 6.32%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.27% 1.32% -7.89% -35.52% -22.73% 20.73% -1.90% -
ROE 0.39% 2.78% -4.64% -3.62% -2.40% 2.42% -1.30% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.24 41.73 12.24 2.11 2.25 2.23 15.22 71.94%
EPS 0.08 0.56 -0.90 -0.72 -0.48 0.48 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.194 0.192 0.196 0.199 0.201 0.219 -8.38%
Adjusted Per Share Value based on latest NOSH - 2,573,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 48.23 58.76 17.24 2.98 3.17 3.05 19.56 82.81%
EPS 0.10 0.76 -1.25 -1.00 -0.67 0.67 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2706 0.2732 0.2704 0.276 0.2802 0.2748 0.2814 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.03 0.03 0.035 0.04 0.045 0.06 0.045 -
P/RPS 0.09 0.07 0.29 1.89 2.00 2.69 0.30 -55.28%
P/EPS 40.56 5.56 -3.93 -5.64 -9.42 12.32 -15.81 -
EY 2.47 17.99 -25.46 -17.72 -10.61 8.12 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.15 0.18 0.20 0.23 0.30 0.21 -16.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.23 0.025 0.035 0.04 0.04 0.05 0.06 -
P/RPS 0.67 0.06 0.29 1.89 1.78 2.24 0.39 43.58%
P/EPS 310.96 4.63 -3.93 -5.64 -8.38 10.27 -21.08 -
EY 0.32 21.59 -25.46 -17.72 -11.94 9.74 -4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.13 0.18 0.20 0.20 0.25 0.27 171.05%

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