[MAG] QoQ Cumulative Quarter Result on 31-Mar-2020

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 99.71%
YoY- -108.5%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 50,610 31,583 16,454 2,237 600,056 521,857 440,726 -76.21%
PBT 8,351 6,313 1,258 -335 -101,575 -4,151 2,476 124.07%
Tax 0 0 0 0 -352 -497 -1,292 -
NP 8,351 6,313 1,258 -335 -101,927 -4,648 1,184 265.61%
-
NP to SH 8,363 6,322 1,249 -295 -101,418 -4,774 952 322.95%
-
Tax Rate 0.00% 0.00% 0.00% - - - 52.18% -
Total Cost 42,259 25,270 15,196 2,572 701,983 526,505 439,542 -78.86%
-
Net Worth 503,048 491,331 490,752 484,086 474,203 362,795 494,503 1.14%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 503,048 491,331 490,752 484,086 474,203 362,795 494,503 1.14%
NOSH 701,774 666,774 616,774 611,774 596,774 536,774 2,574,200 -57.79%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.50% 19.99% 7.65% -14.98% -16.99% -0.89% 0.27% -
ROE 1.66% 1.29% 0.25% -0.06% -21.39% -1.32% 0.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.34 4.82 2.68 0.37 103.76 140.97 17.12 -42.99%
EPS 1.30 1.01 0.20 -0.05 -25.44 -1.41 0.04 907.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.75 0.80 0.80 0.82 0.98 0.1921 142.53%
Adjusted Per Share Value based on latest NOSH - 611,774
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.70 1.69 0.88 0.12 32.04 27.86 23.53 -76.23%
EPS 0.45 0.34 0.07 -0.02 -5.42 -0.25 0.05 329.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.2623 0.262 0.2585 0.2532 0.1937 0.264 1.15%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.20 0.205 0.24 0.185 0.235 0.22 0.03 -
P/RPS 2.72 4.25 8.95 50.04 0.23 0.16 0.18 506.21%
P/EPS 16.48 21.24 117.87 -379.47 -1.34 -17.06 81.12 -65.27%
EY 6.07 4.71 0.85 -0.26 -74.63 -5.86 1.23 188.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.30 0.23 0.29 0.22 0.16 41.51%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 27/11/20 27/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 0.20 0.215 0.285 0.24 0.215 0.235 0.23 -
P/RPS 2.72 4.46 10.63 64.92 0.21 0.17 1.34 59.97%
P/EPS 16.48 22.28 139.98 -492.29 -1.23 -18.22 621.92 -91.01%
EY 6.07 4.49 0.71 -0.20 -81.57 -5.49 0.16 1016.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.36 0.30 0.26 0.24 1.20 -62.83%

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