[MAG] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -76.59%
YoY- 157.3%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 295,282 269,701 244,552 239,722 388,237 255,506 213,050 24.28%
PBT 23,463 24,109 26,204 14,604 60,226 16,729 21,383 6.37%
Tax -6,583 -7,093 -6,649 -3,775 -14,433 -5,664 -5,669 10.46%
NP 16,880 17,016 19,555 10,829 45,793 11,065 15,714 4.88%
-
NP to SH 14,866 15,190 18,054 9,820 41,949 9,939 14,228 2.96%
-
Tax Rate 28.06% 29.42% 25.37% 25.85% 23.96% 33.86% 26.51% -
Total Cost 278,402 252,685 224,997 228,893 342,444 244,441 197,336 25.76%
-
Net Worth 504,927 52,836,585 540,155 469,700 445,268 375,759 352,275 27.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 4,697 - - - -
Div Payout % - - - 47.83% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 504,927 52,836,585 540,155 469,700 445,268 375,759 352,275 27.09%
NOSH 2,348,500 2,348,292 2,348,500 2,348,500 2,343,519 2,348,500 2,348,500 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.72% 6.31% 8.00% 4.52% 11.80% 4.33% 7.38% -
ROE 2.94% 0.03% 3.34% 2.09% 9.42% 2.65% 4.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.57 11.48 10.41 10.21 16.57 10.88 9.07 24.27%
EPS 0.63 0.65 0.77 0.42 1.79 0.42 0.61 2.17%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.215 22.50 0.23 0.20 0.19 0.16 0.15 27.09%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.74 16.21 14.70 14.41 23.33 15.35 12.80 24.28%
EPS 0.89 0.91 1.08 0.59 2.52 0.60 0.86 2.31%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.3034 31.7521 0.3246 0.2823 0.2676 0.2258 0.2117 27.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.065 0.065 0.07 0.12 0.07 0.24 -
P/RPS 0.48 0.57 0.62 0.69 0.72 0.64 2.65 -67.95%
P/EPS 9.48 10.05 8.46 16.74 6.70 16.54 39.61 -61.41%
EY 10.55 9.95 11.83 5.97 14.92 6.05 2.52 159.53%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.35 0.63 0.44 1.60 -68.68%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 -
Price 0.04 0.06 0.06 0.06 0.06 0.12 0.085 -
P/RPS 0.32 0.52 0.58 0.59 0.36 1.10 0.94 -51.21%
P/EPS 6.32 9.28 7.80 14.35 3.35 28.35 14.03 -41.20%
EY 15.82 10.78 12.81 6.97 29.83 3.53 7.13 70.03%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.26 0.30 0.32 0.75 0.57 -51.89%

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