[MAG] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 151.97%
YoY- 144.9%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 135,440 99,928 65,394 72,324 81,542 47,964 55,210 82.19%
PBT 25,370 31,540 24,120 19,552 10,465 10,809 9,110 98.31%
Tax -7,855 -4,993 864 3,664 -1,269 0 0 -
NP 17,515 26,546 24,984 23,216 9,196 10,809 9,110 54.80%
-
NP to SH 17,521 26,552 24,990 23,224 9,217 10,820 9,123 54.69%
-
Tax Rate 30.96% 15.83% -3.58% -18.74% 12.13% 0.00% 0.00% -
Total Cost 117,925 73,381 40,410 49,108 72,346 37,154 46,100 87.36%
-
Net Worth 721,661 783,469 814,684 872,352 541,277 526,878 503,048 27.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 721,661 783,469 814,684 872,352 541,277 526,878 503,048 27.28%
NOSH 1,443,323 1,428,323 1,413,323 1,393,323 751,774 751,774 701,774 61.93%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.93% 26.57% 38.21% 32.10% 11.28% 22.54% 16.50% -
ROE 2.43% 3.39% 3.07% 2.66% 1.70% 2.05% 1.81% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.38 7.02 4.66 5.55 10.85 6.55 8.01 11.13%
EPS 1.26 1.93 1.84 1.80 1.37 1.64 1.42 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.55 0.58 0.67 0.72 0.72 0.73 -22.35%
Adjusted Per Share Value based on latest NOSH - 1,393,323
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.15 6.01 3.93 4.35 4.91 2.89 3.32 82.27%
EPS 1.05 1.60 1.50 1.40 0.55 0.65 0.55 54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.4713 0.4901 0.5248 0.3256 0.317 0.3026 27.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.18 0.20 0.215 0.175 0.195 0.20 0.20 -
P/RPS 1.92 2.85 4.62 3.15 1.80 3.05 2.50 -16.17%
P/EPS 14.83 10.73 12.08 9.81 15.90 13.53 15.11 -1.24%
EY 6.74 9.32 8.27 10.19 6.29 7.39 6.62 1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.37 0.26 0.27 0.28 0.27 21.20%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 26/05/22 24/02/22 30/11/21 30/09/21 15/06/21 23/02/21 -
Price 0.18 0.19 0.215 0.195 0.175 0.195 0.20 -
P/RPS 1.92 2.71 4.62 3.51 1.61 2.98 2.50 -16.17%
P/EPS 14.83 10.19 12.08 10.93 14.27 13.19 15.11 -1.24%
EY 6.74 9.81 8.27 9.15 7.01 7.58 6.62 1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.29 0.24 0.27 0.27 21.20%

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