[MAG] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -67.62%
YoY- -243.05%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 521,857 440,726 268,456 315,001 40,786 28,972 13,914 1018.00%
PBT -4,151 2,476 4,284 -25,973 -14,473 -6,575 2,884 -
Tax -497 -1,292 -744 1,123 -16 -10 0 -
NP -4,648 1,184 3,540 -24,850 -14,489 -6,585 2,884 -
-
NP to SH -4,774 952 3,472 -22,936 -13,683 -6,144 3,042 -
-
Tax Rate - 52.18% 17.37% - - - 0.00% -
Total Cost 526,505 439,542 264,916 339,851 55,275 35,557 11,030 1212.79%
-
Net Worth 362,795 494,503 499,266 494,112 504,405 512,126 502,254 -19.47%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 362,795 494,503 499,266 494,112 504,405 512,126 502,254 -19.47%
NOSH 536,774 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 -64.79%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -0.89% 0.27% 1.32% -7.89% -35.52% -22.73% 20.73% -
ROE -1.32% 0.19% 0.70% -4.64% -2.71% -1.20% 0.61% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 140.97 17.12 10.43 12.24 1.58 1.13 0.56 3873.42%
EPS -1.41 0.04 0.14 -0.90 -0.54 -0.24 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.1921 0.194 0.192 0.196 0.199 0.201 187.25%
Adjusted Per Share Value based on latest NOSH - 2,573,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.36 26.49 16.13 18.93 2.45 1.74 0.84 1014.57%
EPS -0.29 0.06 0.21 -1.38 -0.82 -0.37 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.218 0.2972 0.30 0.2969 0.3031 0.3078 0.3018 -19.47%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.22 0.03 0.03 0.035 0.04 0.045 0.06 -
P/RPS 0.16 0.18 0.29 0.29 2.52 4.00 10.78 -93.94%
P/EPS -17.06 81.12 22.24 -3.93 -7.52 -18.85 49.29 -
EY -5.86 1.23 4.50 -25.46 -13.29 -5.31 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.16 0.15 0.18 0.20 0.23 0.30 -18.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 -
Price 0.235 0.23 0.025 0.035 0.04 0.04 0.05 -
P/RPS 0.17 1.34 0.24 0.29 2.52 3.55 8.98 -92.87%
P/EPS -18.22 621.92 18.53 -3.93 -7.52 -16.75 41.07 -
EY -5.49 0.16 5.40 -25.46 -13.29 -5.97 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 1.20 0.13 0.18 0.20 0.20 0.25 -2.68%

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