[MAG] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -15.86%
YoY- 52.83%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 71,152 93,018 295,282 269,701 244,552 239,722 388,237 -67.63%
PBT -2,670 -4,666 23,463 24,109 26,204 14,604 60,226 -
Tax 482 0 -6,583 -7,093 -6,649 -3,775 -14,433 -
NP -2,188 -4,666 16,880 17,016 19,555 10,829 45,793 -
-
NP to SH -1,914 -4,506 14,866 15,190 18,054 9,820 41,949 -
-
Tax Rate - - 28.06% 29.42% 25.37% 25.85% 23.96% -
Total Cost 73,340 97,684 278,402 252,685 224,997 228,893 342,444 -64.10%
-
Net Worth 50,962,451 50,023,048 504,927 52,836,585 540,155 469,700 445,268 2237.05%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 4,697 - -
Div Payout % - - - - - 47.83% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 50,962,451 50,023,048 504,927 52,836,585 540,155 469,700 445,268 2237.05%
NOSH 2,348,500 2,348,500 2,348,500 2,348,292 2,348,500 2,348,500 2,343,519 0.14%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.08% -5.02% 5.72% 6.31% 8.00% 4.52% 11.80% -
ROE 0.00% -0.01% 2.94% 0.03% 3.34% 2.09% 9.42% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.03 3.96 12.57 11.48 10.41 10.21 16.57 -67.68%
EPS -0.08 0.19 0.63 0.65 0.77 0.42 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 21.70 21.30 0.215 22.50 0.23 0.20 0.19 2233.75%
Adjusted Per Share Value based on latest NOSH - 2,348,292
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.89 5.09 16.16 14.76 13.38 13.12 21.24 -67.65%
EPS -0.10 -0.25 0.81 0.83 0.99 0.54 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.00 -
NAPS 27.885 27.371 0.2763 28.9104 0.2956 0.257 0.2436 2237.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.035 0.045 0.06 0.065 0.065 0.07 0.12 -
P/RPS 1.16 1.14 0.48 0.57 0.62 0.69 0.72 37.31%
P/EPS -42.95 -23.45 9.48 10.05 8.46 16.74 6.70 -
EY -2.33 -4.26 10.55 9.95 11.83 5.97 14.92 -
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.00 0.00 0.28 0.00 0.28 0.35 0.63 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 -
Price 0.03 0.04 0.04 0.06 0.06 0.06 0.06 -
P/RPS 0.99 1.01 0.32 0.52 0.58 0.59 0.36 95.92%
P/EPS -36.81 -20.85 6.32 9.28 7.80 14.35 3.35 -
EY -2.72 -4.80 15.82 10.78 12.81 6.97 29.83 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.00 0.00 0.19 0.00 0.26 0.30 0.32 -

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