[MAG] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 23.41%
YoY- 333.72%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 295,282 1,142,212 872,511 627,959 388,237 981,617 726,110 -45.08%
PBT 23,463 125,143 101,034 74,380 60,226 71,241 54,512 -42.96%
Tax -6,583 -31,950 -24,857 -17,758 -14,433 -28,069 -22,405 -55.77%
NP 16,880 93,193 76,177 56,622 45,793 43,172 32,107 -34.83%
-
NP to SH 14,866 85,013 69,823 51,769 41,949 36,103 26,164 -31.37%
-
Tax Rate 28.06% 25.53% 24.60% 23.87% 23.96% 39.40% 41.10% -
Total Cost 278,402 1,049,019 796,334 571,337 342,444 938,445 694,003 -45.57%
-
Net Worth 504,927 52,888,977 540,155 470,627 445,268 375,759 352,275 27.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 4,697 - - - - -
Div Payout % - - 6.73% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 504,927 52,888,977 540,155 470,627 445,268 375,759 352,275 27.09%
NOSH 2,348,500 2,350,621 2,348,500 2,353,136 2,343,519 2,348,500 2,348,500 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.72% 8.16% 8.73% 9.02% 11.80% 4.40% 4.42% -
ROE 2.94% 0.16% 12.93% 11.00% 9.42% 9.61% 7.43% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.57 48.59 37.15 26.69 16.57 41.80 30.92 -45.09%
EPS 0.63 3.62 2.97 2.20 1.79 2.11 1.75 -49.36%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.215 22.50 0.23 0.20 0.19 0.16 0.15 27.09%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.70 68.48 52.31 37.65 23.28 58.85 43.53 -45.08%
EPS 0.89 5.10 4.19 3.10 2.52 2.16 1.57 -31.48%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.3027 31.7099 0.3239 0.2822 0.267 0.2253 0.2112 27.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.065 0.065 0.07 0.12 0.07 0.24 -
P/RPS 0.48 0.13 0.17 0.26 0.72 0.17 0.78 -27.62%
P/EPS 9.48 1.80 2.19 3.18 6.70 4.55 21.54 -42.11%
EY 10.55 55.64 45.74 31.43 14.92 21.96 4.64 72.82%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.35 0.63 0.44 1.60 -68.68%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 -
Price 0.04 0.06 0.06 0.06 0.06 0.12 0.085 -
P/RPS 0.32 0.12 0.16 0.22 0.36 0.29 0.27 11.98%
P/EPS 6.32 1.66 2.02 2.73 3.35 7.81 7.63 -11.79%
EY 15.82 60.28 49.55 36.67 29.83 12.81 13.11 13.33%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.26 0.30 0.32 0.75 0.57 -51.89%

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