[MAG] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1767.25%
YoY- 1124.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,142,212 1,128,017 1,096,515 1,059,653 671,416 415,910 202,860 215.50%
PBT 125,143 117,763 112,942 88,941 24,309 7,580 -14,180 -
Tax -31,950 -30,521 -29,541 -31,891 -17,458 -11,794 -6,125 199.87%
NP 93,193 87,242 83,401 57,050 6,851 -4,214 -20,305 -
-
NP to SH 85,013 79,762 75,936 48,978 2,623 -7,316 -21,921 -
-
Tax Rate 25.53% 25.92% 26.16% 35.86% 71.82% 155.59% - -
Total Cost 1,049,019 1,040,775 1,013,114 1,002,603 664,565 420,124 223,165 179.82%
-
Net Worth 52,836,585 540,155 469,700 445,268 375,759 349,868 274,328 3203.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 4,697 4,697 - - - - -
Div Payout % - 5.89% 6.19% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,836,585 540,155 469,700 445,268 375,759 349,868 274,328 3203.30%
NOSH 2,348,500 2,348,500 2,348,500 2,343,519 2,348,500 2,348,500 1,959,489 12.79%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.16% 7.73% 7.61% 5.38% 1.02% -1.01% -10.01% -
ROE 0.16% 14.77% 16.17% 11.00% 0.70% -2.09% -7.99% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 48.64 48.03 46.69 45.22 28.59 17.83 10.35 179.77%
EPS 3.62 3.40 3.23 2.09 0.11 -0.31 -1.12 -
DPS 0.00 0.20 0.20 0.00 0.00 0.00 0.00 -
NAPS 22.50 0.23 0.20 0.19 0.16 0.15 0.14 2828.76%
Adjusted Per Share Value based on latest NOSH - 2,343,519
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 68.48 67.63 65.74 63.53 40.26 24.94 12.16 215.53%
EPS 5.10 4.78 4.55 2.94 0.16 -0.44 -1.31 -
DPS 0.00 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 31.6785 0.3239 0.2816 0.267 0.2253 0.2098 0.1645 3202.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.065 0.065 0.07 0.12 0.07 0.24 0.22 -
P/RPS 0.13 0.14 0.15 0.27 0.24 1.35 2.13 -84.41%
P/EPS 1.80 1.91 2.16 5.74 62.67 -76.52 -19.67 -
EY 55.70 52.25 46.19 17.42 1.60 -1.31 -5.09 -
DY 0.00 3.08 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.28 0.35 0.63 0.44 1.60 1.57 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 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 0.06 0.12 0.085 0.245 -
P/RPS 0.12 0.12 0.13 0.13 0.42 0.48 2.37 -86.23%
P/EPS 1.66 1.77 1.86 2.87 107.44 -27.10 -21.90 -
EY 60.34 56.60 53.89 34.83 0.93 -3.69 -4.57 -
DY 0.00 3.33 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.30 0.32 0.75 0.57 1.75 -

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