[MAG] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -130.31%
YoY- -145.89%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 203,782 308,605 71,152 93,018 295,282 269,701 244,552 -11.43%
PBT 23,000 22,595 -2,670 -4,666 23,463 24,109 26,204 -8.31%
Tax -5,748 -5,740 482 0 -6,583 -7,093 -6,649 -9.24%
NP 17,252 16,855 -2,188 -4,666 16,880 17,016 19,555 -8.00%
-
NP to SH 15,718 15,180 -1,914 -4,506 14,866 15,190 18,054 -8.81%
-
Tax Rate 24.99% 25.40% - - 28.06% 29.42% 25.37% -
Total Cost 186,530 291,750 73,340 97,684 278,402 252,685 224,997 -11.73%
-
Net Worth 565,988 551,897 50,962,451 50,023,048 504,927 52,836,585 540,155 3.16%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 565,988 551,897 50,962,451 50,023,048 504,927 52,836,585 540,155 3.16%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,292 2,348,500 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.47% 5.46% -3.08% -5.02% 5.72% 6.31% 8.00% -
ROE 2.78% 2.75% 0.00% -0.01% 2.94% 0.03% 3.34% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.68 13.14 3.03 3.96 12.57 11.48 10.41 -11.40%
EPS 0.67 0.65 -0.08 0.19 0.63 0.65 0.77 -8.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.235 21.70 21.30 0.215 22.50 0.23 3.16%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.25 18.55 4.28 5.59 17.74 16.21 14.70 -11.43%
EPS 0.94 0.91 -0.12 -0.27 0.89 0.91 1.08 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3401 0.3317 30.6259 30.0614 0.3034 31.7521 0.3246 3.15%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.045 0.03 0.035 0.045 0.06 0.065 0.065 -
P/RPS 0.52 0.23 1.16 1.14 0.48 0.57 0.62 -11.05%
P/EPS 6.72 4.64 -42.95 -23.45 9.48 10.05 8.46 -14.21%
EY 14.87 21.55 -2.33 -4.26 10.55 9.95 11.83 16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.13 0.00 0.00 0.28 0.00 0.28 -22.76%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 01/09/16 29/02/16 27/11/15 -
Price 0.04 0.03 0.03 0.04 0.04 0.06 0.06 -
P/RPS 0.46 0.23 0.99 1.01 0.32 0.52 0.58 -14.30%
P/EPS 5.98 4.64 -36.81 -20.85 6.32 9.28 7.80 -16.21%
EY 16.73 21.55 -2.72 -4.80 15.82 10.78 12.81 19.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.00 0.00 0.19 0.00 0.26 -24.64%

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