[MAG] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 109.26%
YoY- 108.25%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 68,040 65,088 53,721 50,610 109,782 175,784 333,837 -65.33%
PBT 9,040 9,207 12,946 8,351 -91,111 -102,793 -106,194 -
Tax -353 -1,269 0 0 145 940 392 -
NP 8,687 7,938 12,946 8,351 -90,966 -101,853 -105,802 -
-
NP to SH 8,701 7,968 12,919 8,363 -90,322 -101,121 -105,185 -
-
Tax Rate 3.90% 13.78% 0.00% 0.00% - - - -
Total Cost 59,353 57,150 40,775 42,259 200,748 277,637 439,639 -73.65%
-
Net Worth 872,352 541,277 526,878 503,048 491,331 490,752 484,086 48.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 872,352 541,277 526,878 503,048 491,331 490,752 484,086 48.03%
NOSH 1,393,323 751,774 751,774 701,774 666,774 616,774 611,774 73.01%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.77% 12.20% 24.10% 16.50% -82.86% -57.94% -31.69% -
ROE 1.00% 1.47% 2.45% 1.66% -18.38% -20.61% -21.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.23 8.66 7.34 7.34 16.76 28.66 55.17 -79.17%
EPS 0.67 1.06 1.77 1.21 -13.79 -16.48 -17.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.72 0.72 0.73 0.75 0.80 0.80 -11.14%
Adjusted Per Share Value based on latest NOSH - 701,774
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.63 3.48 2.87 2.70 5.86 9.39 17.83 -65.35%
EPS 0.46 0.43 0.69 0.45 -4.82 -5.40 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4658 0.289 0.2813 0.2686 0.2623 0.262 0.2585 48.02%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.175 0.195 0.20 0.20 0.205 0.24 0.185 -
P/RPS 3.35 2.25 2.72 2.72 1.22 0.84 0.34 358.95%
P/EPS 26.19 18.40 11.33 16.48 -1.49 -1.46 -1.06 -
EY 3.82 5.44 8.83 6.07 -67.26 -68.68 -93.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.27 0.27 0.30 0.23 8.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 15/06/21 23/02/21 27/11/20 27/08/20 30/06/20 -
Price 0.195 0.175 0.195 0.20 0.215 0.285 0.24 -
P/RPS 3.73 2.02 2.66 2.72 1.28 0.99 0.44 315.21%
P/EPS 29.18 16.51 11.05 16.48 -1.56 -1.73 -1.38 -
EY 3.43 6.06 9.05 6.07 -64.13 -57.84 -72.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.27 0.27 0.29 0.36 0.30 -2.23%

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