[MAG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.19%
YoY- 890.3%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,142,212 872,511 627,959 388,237 981,617 726,110 513,060 70.24%
PBT 125,143 101,034 74,380 60,226 71,241 54,512 33,129 141.96%
Tax -31,950 -24,857 -17,758 -14,433 -28,069 -22,405 -16,736 53.70%
NP 93,193 76,177 56,622 45,793 43,172 32,107 16,393 217.52%
-
NP to SH 85,013 69,823 51,769 41,949 36,103 26,164 11,936 268.86%
-
Tax Rate 25.53% 24.60% 23.87% 23.96% 39.40% 41.10% 50.52% -
Total Cost 1,049,019 796,334 571,337 342,444 938,445 694,003 496,667 64.39%
-
Net Worth 52,888,977 540,155 470,627 445,268 375,759 352,275 274,328 3205.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 4,697 - - - - - -
Div Payout % - 6.73% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,888,977 540,155 470,627 445,268 375,759 352,275 274,328 3205.47%
NOSH 2,350,621 2,348,500 2,353,136 2,343,519 2,348,500 2,348,500 1,959,489 12.86%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.16% 8.73% 9.02% 11.80% 4.40% 4.42% 3.20% -
ROE 0.16% 12.93% 11.00% 9.42% 9.61% 7.43% 4.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.59 37.15 26.69 16.57 41.80 30.92 26.18 50.85%
EPS 3.62 2.97 2.20 1.79 2.11 1.75 1.13 116.85%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.50 0.23 0.20 0.19 0.16 0.15 0.14 2828.76%
Adjusted Per Share Value based on latest NOSH - 2,343,519
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 62.50 47.74 34.36 21.24 53.71 39.73 28.07 70.26%
EPS 4.65 3.82 2.83 2.30 1.98 1.43 0.65 269.94%
DPS 0.00 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.9391 0.2956 0.2575 0.2436 0.2056 0.1928 0.1501 3205.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.065 0.065 0.07 0.12 0.07 0.24 0.22 -
P/RPS 0.13 0.17 0.26 0.72 0.17 0.78 0.84 -71.07%
P/EPS 1.80 2.19 3.18 6.70 4.55 21.54 36.12 -86.38%
EY 55.64 45.74 31.43 14.92 21.96 4.64 2.77 634.90%
DY 0.00 3.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.35 0.63 0.44 1.60 1.57 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 18/08/14 -
Price 0.06 0.06 0.06 0.06 0.12 0.085 0.245 -
P/RPS 0.12 0.16 0.22 0.36 0.29 0.27 0.94 -74.55%
P/EPS 1.66 2.02 2.73 3.35 7.81 7.63 40.22 -87.98%
EY 60.28 49.55 36.67 29.83 12.81 13.11 2.49 732.00%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.30 0.32 0.75 0.57 1.75 -

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