[MAG] QoQ Cumulative Quarter Result on 31-Dec-2019

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- -2024.38%
YoY- -342.18%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,583 16,454 2,237 600,056 521,857 440,726 268,456 -75.89%
PBT 6,313 1,258 -335 -101,575 -4,151 2,476 4,284 29.40%
Tax 0 0 0 -352 -497 -1,292 -744 -
NP 6,313 1,258 -335 -101,927 -4,648 1,184 3,540 46.90%
-
NP to SH 6,322 1,249 -295 -101,418 -4,774 952 3,472 48.95%
-
Tax Rate 0.00% 0.00% - - - 52.18% 17.37% -
Total Cost 25,270 15,196 2,572 701,983 526,505 439,542 264,916 -79.03%
-
Net Worth 491,331 490,752 484,086 474,203 362,795 494,503 499,266 -1.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 491,331 490,752 484,086 474,203 362,795 494,503 499,266 -1.05%
NOSH 666,774 616,774 611,774 596,774 536,774 2,574,200 2,574,200 -59.26%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 19.99% 7.65% -14.98% -16.99% -0.89% 0.27% 1.32% -
ROE 1.29% 0.25% -0.06% -21.39% -1.32% 0.19% 0.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.82 2.68 0.37 103.76 140.97 17.12 10.43 -40.14%
EPS 1.01 0.20 -0.05 -25.44 -1.41 0.04 0.14 272.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.80 0.80 0.82 0.98 0.1921 0.194 145.71%
Adjusted Per Share Value based on latest NOSH - 596,774
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.73 0.90 0.12 32.83 28.55 24.12 14.69 -75.88%
EPS 0.35 0.07 -0.02 -5.55 -0.26 0.05 0.19 50.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2688 0.2685 0.2649 0.2595 0.1985 0.2706 0.2732 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.205 0.24 0.185 0.235 0.22 0.03 0.03 -
P/RPS 4.25 8.95 50.04 0.23 0.16 0.18 0.29 495.94%
P/EPS 21.24 117.87 -379.47 -1.34 -17.06 81.12 22.24 -3.01%
EY 4.71 0.85 -0.26 -74.63 -5.86 1.23 4.50 3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.23 0.29 0.22 0.16 0.15 47.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.215 0.285 0.24 0.215 0.235 0.23 0.025 -
P/RPS 4.46 10.63 64.92 0.21 0.17 1.34 0.24 597.86%
P/EPS 22.28 139.98 -492.29 -1.23 -18.22 621.92 18.53 13.03%
EY 4.49 0.71 -0.20 -81.57 -5.49 0.16 5.40 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.30 0.26 0.24 1.20 0.13 70.47%

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