[MAG] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 29.62%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 333,837 600,056 796,072 726,755 569,543 315,001 83,931 150.82%
PBT -106,194 -101,575 -15,651 -16,922 -24,573 -25,973 -19,091 213.61%
Tax 392 -352 642 -159 379 1,123 -12,700 -
NP -105,802 -101,927 -15,009 -17,081 -24,194 -24,850 -31,791 122.74%
-
NP to SH -105,185 -101,418 -14,027 -15,840 -22,506 -22,936 -30,108 130.06%
-
Tax Rate - - - - - - - -
Total Cost 439,639 701,983 811,081 743,836 593,737 339,851 115,722 143.27%
-
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 484,086 474,203 362,795 494,503 499,266 494,112 504,405 -2.70%
NOSH 611,774 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 -61.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -31.69% -16.99% -1.89% -2.35% -4.25% -7.89% -37.88% -
ROE -21.73% -21.39% -3.87% -3.20% -4.51% -4.64% -5.97% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 55.17 103.76 215.04 28.23 22.13 12.24 3.26 558.02%
EPS -17.38 -17.54 -3.79 -0.62 -0.87 -0.89 -1.17 503.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.98 0.1921 0.194 0.192 0.196 155.18%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.27 32.83 43.56 39.77 31.16 17.24 4.59 150.94%
EPS -5.76 -5.55 -0.77 -0.87 -1.23 -1.25 -1.65 129.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2649 0.2595 0.1985 0.2706 0.2732 0.2704 0.276 -2.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.185 0.235 0.22 0.03 0.03 0.035 0.04 -
P/RPS 0.34 0.23 0.10 0.11 0.14 0.29 1.23 -57.53%
P/EPS -1.06 -1.34 -5.81 -4.88 -3.43 -3.93 -3.42 -54.16%
EY -93.96 -74.63 -17.22 -20.51 -29.15 -25.46 -29.25 117.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.22 0.16 0.15 0.18 0.20 9.75%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 -
Price 0.24 0.215 0.235 0.23 0.025 0.035 0.04 -
P/RPS 0.44 0.21 0.11 0.81 0.11 0.29 1.23 -49.57%
P/EPS -1.38 -1.23 -6.20 -37.38 -2.86 -3.93 -3.42 -45.36%
EY -72.43 -81.57 -16.12 -2.68 -34.98 -25.46 -29.25 82.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 1.20 0.13 0.18 0.20 31.00%

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