[MAG] QoQ Quarter Result on 30-Jun-2023 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 29.86%
YoY- 546.22%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 65,789 51,382 46,985 87,142 40,878 43,256 30,361 67.37%
PBT 7,555 8,394 6,601 19,503 9,675 8,890 7,749 -1.67%
Tax -1,057 -1,520 -176 -8,830 -1,456 -326 -724 28.66%
NP 6,498 6,874 6,425 10,673 8,219 8,564 7,025 -5.06%
-
NP to SH 6,498 8,523 6,426 10,678 8,223 8,567 7,027 -5.07%
-
Tax Rate 13.99% 18.11% 2.67% 45.28% 15.05% 3.67% 9.34% -
Total Cost 59,291 44,508 40,560 76,469 32,659 34,692 23,336 86.09%
-
Net Worth 797,305 783,754 751,623 762,203 776,024 707,228 707,228 8.31%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 797,305 783,754 751,623 762,203 776,024 707,228 707,228 8.31%
NOSH 1,651,160 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 1,443,323 9.37%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.88% 13.38% 13.67% 12.25% 20.11% 19.80% 23.14% -
ROE 0.81% 1.09% 0.85% 1.40% 1.06% 1.21% 0.99% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 4.04 3.21 2.94 5.49 2.69 3.00 2.10 54.62%
EPS 0.40 0.53 0.40 0.67 0.54 0.59 0.49 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.47 0.48 0.51 0.49 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,590,838
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.60 2.81 2.57 4.77 2.24 2.37 1.66 67.46%
EPS 0.36 0.47 0.35 0.58 0.45 0.47 0.38 -3.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.4288 0.4113 0.4171 0.4246 0.387 0.387 8.31%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.19 0.19 0.195 0.215 0.18 0.185 0.175 -
P/RPS 4.70 5.91 6.64 3.92 6.70 6.17 8.32 -31.64%
P/EPS 47.58 35.66 48.53 31.97 33.31 31.17 35.94 20.54%
EY 2.10 2.80 2.06 3.13 3.00 3.21 2.78 -17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.41 0.45 0.35 0.38 0.36 5.47%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 -
Price 0.185 0.20 0.19 0.205 0.19 0.19 0.19 -
P/RPS 4.58 6.23 6.47 3.74 7.07 6.34 9.03 -36.37%
P/EPS 46.33 37.53 47.28 30.49 35.16 32.01 39.03 12.09%
EY 2.16 2.66 2.11 3.28 2.84 3.12 2.56 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.40 0.43 0.37 0.39 0.39 -1.71%

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