[MAG] QoQ Cumulative Quarter Result on 30-Sep-2015

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- 34.87%
YoY- 166.87%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 388,300 295,282 1,142,212 872,511 627,959 388,237 981,617 -46.14%
PBT 18,797 23,463 125,143 101,034 74,380 60,226 71,241 -58.89%
Tax -6,583 -6,583 -31,950 -24,857 -17,758 -14,433 -28,069 -62.00%
NP 12,214 16,880 93,193 76,177 56,622 45,793 43,172 -56.93%
-
NP to SH 10,360 14,866 85,013 69,823 51,769 41,949 36,103 -56.52%
-
Tax Rate 35.02% 28.06% 25.53% 24.60% 23.87% 23.96% 39.40% -
Total Cost 376,086 278,402 1,049,019 796,334 571,337 342,444 938,445 -45.67%
-
Net Worth 50,023,048 504,927 52,888,977 540,155 470,627 445,268 375,759 2514.97%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 4,697 - - - -
Div Payout % - - - 6.73% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,023,048 504,927 52,888,977 540,155 470,627 445,268 375,759 2514.97%
NOSH 2,348,500 2,348,500 2,350,621 2,348,500 2,353,136 2,343,519 2,348,500 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.15% 5.72% 8.16% 8.73% 9.02% 11.80% 4.40% -
ROE 0.02% 2.94% 0.16% 12.93% 11.00% 9.42% 9.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.53 12.57 48.59 37.15 26.69 16.57 41.80 -46.15%
EPS 0.44 0.63 3.62 2.97 2.20 1.79 2.11 -64.86%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 21.30 0.215 22.50 0.23 0.20 0.19 0.16 2514.97%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.28 17.70 68.48 52.31 37.65 23.28 58.85 -46.14%
EPS 0.62 0.89 5.10 4.19 3.10 2.52 2.16 -56.51%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 29.9916 0.3027 31.7099 0.3239 0.2822 0.267 0.2253 2514.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.045 0.06 0.065 0.065 0.07 0.12 0.07 -
P/RPS 0.27 0.48 0.13 0.17 0.26 0.72 0.17 36.16%
P/EPS 10.20 9.48 1.80 2.19 3.18 6.70 4.55 71.37%
EY 9.80 10.55 55.64 45.74 31.43 14.92 21.96 -41.63%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.00 0.28 0.35 0.63 0.44 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 -
Price 0.04 0.04 0.06 0.06 0.06 0.06 0.12 -
P/RPS 0.24 0.32 0.12 0.16 0.22 0.36 0.29 -11.86%
P/EPS 9.07 6.32 1.66 2.02 2.73 3.35 7.81 10.49%
EY 11.03 15.82 60.28 49.55 36.67 29.83 12.81 -9.50%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.00 0.26 0.30 0.32 0.75 -

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