[MAG] QoQ TTM 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- 135.85%
YoY- 907.08%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,128,017 1,096,515 1,059,653 671,416 415,910 202,860 0 -
PBT 117,763 112,942 88,941 24,309 7,580 -14,180 -4,783 -
Tax -30,521 -29,541 -31,891 -17,458 -11,794 -6,125 0 -
NP 87,242 83,401 57,050 6,851 -4,214 -20,305 -4,783 -
-
NP to SH 79,762 75,936 48,978 2,623 -7,316 -21,921 -4,783 -
-
Tax Rate 25.92% 26.16% 35.86% 71.82% 155.59% - - -
Total Cost 1,040,775 1,013,114 1,002,603 664,565 420,124 223,165 4,783 3505.91%
-
Net Worth 540,155 469,700 445,268 375,759 349,868 274,328 -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 4,697 - - - - - -
Div Payout % 5.89% 6.19% - - - - - -
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 540,155 469,700 445,268 375,759 349,868 274,328 -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 7.73% 7.61% 5.38% 1.02% -1.01% -10.01% 0.00% -
ROE 14.77% 16.17% 11.00% 0.70% -2.09% -7.99% 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 48.03 46.69 45.22 28.59 17.83 10.35 0.00 -
EPS 3.40 3.23 2.09 0.11 -0.31 -1.12 -3.22 -
DPS 0.20 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 61.72 60.00 57.98 36.74 22.76 11.10 0.00 -
EPS 4.36 4.15 2.68 0.14 -0.40 -1.20 -0.26 -
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2956 0.257 0.2436 0.2056 0.1914 0.1501 -0.0041 -
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 0.14 0.15 0.27 0.24 1.35 2.13 0.00 -
P/EPS 1.91 2.16 5.74 62.67 -76.52 -19.67 -0.47 -
EY 52.25 46.19 17.42 1.60 -1.31 -5.09 -214.73 -
DY 3.08 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 - -
Price 0.06 0.06 0.06 0.12 0.085 0.245 0.00 -
P/RPS 0.12 0.13 0.13 0.42 0.48 2.37 0.00 -
P/EPS 1.77 1.86 2.87 107.44 -27.10 -21.90 0.00 -
EY 56.60 53.89 34.83 0.93 -3.69 -4.57 0.00 -
DY 3.33 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