[MAG] QoQ Quarter Result on 31-Dec-2014

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -30.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 244,552 239,722 388,237 255,506 213,050 202,860 0 -
PBT 26,204 14,604 60,226 16,729 21,383 -9,397 -4,406 -
Tax -6,649 -3,775 -14,433 -5,664 -5,669 -6,125 0 -
NP 19,555 10,829 45,793 11,065 15,714 -15,522 -4,406 -
-
NP to SH 18,054 9,820 41,949 9,939 14,228 -17,138 -4,406 -
-
Tax Rate 25.37% 25.85% 23.96% 33.86% 26.51% - - -
Total Cost 224,997 228,893 342,444 244,441 197,336 218,382 4,406 1273.14%
-
Net Worth 540,155 469,700 445,268 375,759 352,275 274,328 -7,425 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 4,697 - - - - - -
Div Payout % - 47.83% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 540,155 469,700 445,268 375,759 352,275 274,328 -7,425 -
NOSH 2,348,500 2,348,500 2,343,519 2,348,500 2,348,500 1,959,489 148,500 528.99%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.00% 4.52% 11.80% 4.33% 7.38% -7.65% 0.00% -
ROE 3.34% 2.09% 9.42% 2.65% 4.04% -6.25% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.41 10.21 16.57 10.88 9.07 10.35 0.00 -
EPS 0.77 0.42 1.79 0.42 0.61 -0.87 -2.97 -
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.19 0.16 0.15 0.14 -0.05 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.75 14.46 23.41 15.41 12.85 12.23 0.00 -
EPS 1.09 0.59 2.53 0.60 0.86 -1.03 -0.27 -
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3257 0.2833 0.2685 0.2266 0.2124 0.1654 -0.0045 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.07 0.12 0.07 0.24 0.22 0.015 -
P/RPS 0.62 0.69 0.72 0.64 2.65 2.13 0.00 -
P/EPS 8.46 16.74 6.70 16.54 39.61 -25.15 -0.51 -
EY 11.83 5.97 14.92 6.05 2.52 -3.98 -197.80 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.63 0.44 1.60 1.57 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 18/08/14 29/05/14 -
Price 0.06 0.06 0.06 0.12 0.085 0.245 0.265 -
P/RPS 0.58 0.59 0.36 1.10 0.94 2.37 0.00 -
P/EPS 7.80 14.35 3.35 28.35 14.03 -28.01 -8.93 -
EY 12.81 6.97 29.83 3.53 7.13 -3.57 -11.20 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.32 0.75 0.57 1.75 0.00 -

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