[MAG] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -401.97%
YoY- -6306.76%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 268,456 274,215 11,814 15,058 13,914 43,145 32,313 310.73%
PBT 4,284 -11,500 -7,898 -9,459 2,884 -4,618 -9,635 -
Tax -744 1,139 -6 -10 0 -12,684 2,799 -
NP 3,540 -10,361 -7,904 -9,469 2,884 -17,302 -6,836 -
-
NP to SH 3,472 -9,253 -7,539 -9,186 3,042 -16,425 -6,127 -
-
Tax Rate 17.37% - - - 0.00% - - -
Total Cost 264,916 284,576 19,718 24,527 11,030 60,447 39,149 258.17%
-
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 499,266 494,112 504,405 512,126 502,254 514,321 549,548 -6.20%
NOSH 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 2,348,500 2,348,500 6.31%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.32% -3.78% -66.90% -62.88% 20.73% -40.10% -21.16% -
ROE 0.70% -1.87% -1.49% -1.79% 0.61% -3.19% -1.11% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 10.43 10.66 0.46 0.59 0.56 1.84 1.38 285.60%
EPS 0.14 -0.36 -0.29 -0.38 0.12 -0.70 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.192 0.196 0.199 0.201 0.219 0.234 -11.75%
Adjusted Per Share Value based on latest NOSH - 2,573,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 16.13 16.48 0.71 0.90 0.84 2.59 1.94 310.94%
EPS 0.21 -0.56 -0.45 -0.55 0.18 -0.99 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.2969 0.3031 0.3078 0.3018 0.3091 0.3303 -6.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.03 0.035 0.04 0.045 0.06 0.045 0.05 -
P/RPS 0.29 0.33 8.71 7.69 10.78 2.45 3.63 -81.47%
P/EPS 22.24 -9.73 -13.65 -12.61 49.29 -6.43 -19.17 -
EY 4.50 -10.27 -7.32 -7.93 2.03 -15.54 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.23 0.30 0.21 0.21 -20.11%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.025 0.035 0.04 0.04 0.05 0.06 0.05 -
P/RPS 0.24 0.33 8.71 6.84 8.98 3.27 3.63 -83.67%
P/EPS 18.53 -9.73 -13.65 -11.21 41.07 -8.58 -19.17 -
EY 5.40 -10.27 -7.32 -8.92 2.43 -11.66 -5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.18 0.20 0.20 0.25 0.27 0.21 -27.38%

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