[MAG] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 55.04%
YoY- 446.41%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,049,257 1,142,212 1,128,017 1,096,515 1,059,653 671,416 415,910 85.21%
PBT 88,380 125,143 117,763 112,942 88,941 24,309 7,580 413.42%
Tax -24,100 -31,950 -30,521 -29,541 -31,891 -17,458 -11,794 60.95%
NP 64,280 93,193 87,242 83,401 57,050 6,851 -4,214 -
-
NP to SH 57,930 85,013 79,762 75,936 48,978 2,623 -7,316 -
-
Tax Rate 27.27% 25.53% 25.92% 26.16% 35.86% 71.82% 155.59% -
Total Cost 984,977 1,049,019 1,040,775 1,013,114 1,002,603 664,565 420,124 76.39%
-
Net Worth 507,331 52,836,585 540,155 469,700 445,268 375,759 349,868 28.08%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 4,697 4,697 - - - -
Div Payout % - - 5.89% 6.19% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 507,331 52,836,585 540,155 469,700 445,268 375,759 349,868 28.08%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,343,519 2,348,500 2,348,500 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.13% 8.16% 7.73% 7.61% 5.38% 1.02% -1.01% -
ROE 11.42% 0.16% 14.77% 16.17% 11.00% 0.70% -2.09% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 44.47 48.64 48.03 46.69 45.22 28.59 17.83 83.80%
EPS 2.45 3.62 3.40 3.23 2.09 0.11 -0.31 -
DPS 0.00 0.00 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.215 22.50 0.23 0.20 0.19 0.16 0.15 27.09%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 62.84 68.40 67.55 65.67 63.46 40.21 24.91 85.20%
EPS 3.47 5.09 4.78 4.55 2.93 0.16 -0.44 -
DPS 0.00 0.00 0.28 0.28 0.00 0.00 0.00 -
NAPS 0.3038 31.6417 0.3235 0.2813 0.2667 0.225 0.2095 28.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.065 0.065 0.07 0.12 0.07 0.24 -
P/RPS 0.13 0.13 0.14 0.15 0.27 0.24 1.35 -78.96%
P/EPS 2.44 1.80 1.91 2.16 5.74 62.67 -76.52 -
EY 40.92 55.70 52.25 46.19 17.42 1.60 -1.31 -
DY 0.00 0.00 3.08 2.86 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.35 0.63 0.44 1.60 -68.68%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 -
Price 0.04 0.06 0.06 0.06 0.06 0.12 0.085 -
P/RPS 0.09 0.12 0.12 0.13 0.13 0.42 0.48 -67.20%
P/EPS 1.63 1.66 1.77 1.86 2.87 107.44 -27.10 -
EY 61.37 60.34 56.60 53.89 34.83 0.93 -3.69 -
DY 0.00 0.00 3.33 3.33 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.26 0.30 0.32 0.75 0.57 -51.89%

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