[MAG] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 160.55%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 600,056 695,809 881,452 1,073,824 315,001 54,381 57,944 373.08%
PBT -101,575 -5,534 4,952 17,136 -25,973 -19,297 -13,150 289.30%
Tax -352 -662 -2,584 -2,976 1,123 -21 -20 573.08%
NP -101,927 -6,197 2,368 14,160 -24,850 -19,318 -13,170 289.80%
-
NP to SH -101,418 -6,365 1,904 13,888 -22,936 -18,244 -12,288 306.83%
-
Tax Rate - - 52.18% 17.37% - - - -
Total Cost 701,983 702,006 879,084 1,059,664 339,851 73,699 71,114 358.25%
-
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
NOSH 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 -62.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -16.99% -0.89% 0.27% 1.32% -7.89% -35.52% -22.73% -
ROE -21.39% -1.75% 0.39% 2.78% -4.64% -3.62% -2.40% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 103.76 187.96 34.24 41.73 12.24 2.11 2.25 1177.02%
EPS -25.44 -1.88 0.08 0.56 -0.90 -0.72 -0.48 1300.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.1921 0.194 0.192 0.196 0.199 156.36%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.04 37.15 47.06 57.34 16.82 2.90 3.09 373.48%
EPS -5.42 -0.34 0.10 0.74 -1.22 -0.97 -0.66 305.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.1937 0.264 0.2666 0.2638 0.2693 0.2734 -4.97%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.22 0.03 0.03 0.035 0.04 0.045 -
P/RPS 0.23 0.12 0.09 0.07 0.29 1.89 2.00 -76.25%
P/EPS -1.34 -12.79 40.56 5.56 -3.93 -5.64 -9.42 -72.65%
EY -74.63 -7.82 2.47 17.99 -25.46 -17.72 -10.61 265.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.16 0.15 0.18 0.20 0.23 16.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 -
Price 0.215 0.235 0.23 0.025 0.035 0.04 0.04 -
P/RPS 0.21 0.13 0.67 0.06 0.29 1.89 1.78 -75.85%
P/EPS -1.23 -13.67 310.96 4.63 -3.93 -5.64 -8.38 -72.07%
EY -81.57 -7.32 0.32 21.59 -25.46 -17.72 -11.94 258.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 1.20 0.13 0.18 0.20 0.20 19.05%

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