[MAG] YoY Annual (Unaudited) Result on 31-Dec-2016 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
Revenue 600,056 315,001 357,460 768,057 1,142,212 0 36,964 42.17%
PBT -101,575 -25,973 8,853 38,722 125,143 -4,537 -2,708 58.03%
Tax -352 1,123 -15,633 -11,841 -31,950 -1,505 0 -
NP -101,927 -24,850 -6,780 26,881 93,193 -6,042 -2,708 58.09%
-
NP to SH -101,418 -22,936 -6,686 23,626 85,013 -6,042 -2,658 58.37%
-
Tax Rate - - 176.58% 30.58% 25.53% - - -
Total Cost 701,983 339,851 364,240 741,176 1,049,019 6,042 39,672 43.72%
-
Net Worth 474,203 494,112 514,321 551,897 52,888,977 -1,484 4,310 81.02%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
Net Worth 474,203 494,112 514,321 551,897 52,888,977 -1,484 4,310 81.02%
NOSH 596,774 2,573,500 2,348,500 2,348,500 2,350,621 148,452 143,675 19.69%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
NP Margin -16.99% -7.89% -1.90% 3.50% 8.16% 0.00% -7.33% -
ROE -21.39% -4.64% -1.30% 4.28% 0.16% 0.00% -61.67% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
RPS 103.76 12.24 15.22 32.70 48.59 0.00 25.73 19.24%
EPS -25.44 -0.90 -0.29 1.01 3.62 -4.07 -1.85 39.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.192 0.219 0.235 22.50 -0.01 0.03 51.84%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
RPS 36.06 18.93 21.48 46.16 68.64 0.00 2.22 42.18%
EPS -6.09 -1.38 -0.40 1.42 5.11 -0.36 -0.16 58.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.285 0.2969 0.3091 0.3317 31.7836 -0.0009 0.0026 80.94%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/01/13 31/01/12 -
Price 0.235 0.035 0.045 0.03 0.065 0.015 0.14 -
P/RPS 0.23 0.29 0.30 0.09 0.13 0.00 98.12 -53.44%
P/EPS -1.34 -3.93 -15.81 2.98 1.80 -0.37 -5.67 -16.65%
EY -74.63 -25.46 -6.33 33.53 55.64 -271.33 -17.65 19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.18 0.21 0.13 0.00 0.00 7.00 -33.09%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 29/03/13 30/03/12 -
Price 0.215 0.035 0.06 0.03 0.06 0.015 0.17 -
P/RPS 0.21 0.29 0.39 0.09 0.12 0.00 119.15 -55.09%
P/EPS -1.23 -3.93 -21.08 2.98 1.66 -0.37 -6.88 -19.53%
EY -81.57 -25.46 -4.74 33.53 60.28 -271.33 -14.53 24.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.18 0.27 0.13 0.00 0.00 8.50 -35.61%

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