[MAG] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 89.54%
YoY- -786.96%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 815,128 1,181,128 1,552,948 0 820 352 107,236 34.04%
PBT 92,000 93,852 240,904 -632 -876 -1,836 -5,308 -
Tax -22,992 -26,332 -57,732 0 900 -1,296 0 -
NP 69,008 67,520 183,172 -632 24 -3,132 -5,308 -
-
NP to SH 62,872 59,464 167,796 -632 92 -3,132 -5,308 -
-
Tax Rate 24.99% 28.06% 23.96% - - - - -
Total Cost 746,120 1,113,608 1,369,776 632 796 3,484 112,544 31.41%
-
Net Worth 565,988 504,927 445,268 -1,484 0 6,356 8,616 83.02%
Dividend
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 565,988 504,927 445,268 -1,484 0 6,356 8,616 83.02%
NOSH 2,348,500 2,348,500 2,343,519 148,500 143,675 158,909 172,337 45.83%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 8.47% 5.72% 11.80% 0.00% 2.93% -889.77% -4.95% -
ROE 11.11% 11.78% 37.68% 0.00% 0.00% -49.27% -61.60% -
Per Share
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 34.71 50.29 66.27 0.00 0.57 0.22 62.22 -8.08%
EPS 2.68 2.52 7.16 -0.44 0.00 -2.20 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.215 0.19 -0.01 0.00 0.04 0.05 25.50%
Adjusted Per Share Value based on latest NOSH - 148,500
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 43.52 63.07 82.92 0.00 0.04 0.02 5.73 34.02%
EPS 3.36 3.18 8.96 -0.03 0.00 -0.17 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2696 0.2377 -0.0008 0.00 0.0034 0.0046 83.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.045 0.06 0.12 0.015 0.16 0.16 0.05 -
P/RPS 0.13 0.12 0.18 0.00 28.03 72.23 0.08 7.26%
P/EPS 1.68 2.37 1.68 -3.52 249.87 -8.12 -1.62 -
EY 59.49 42.20 59.67 -28.37 0.40 -12.32 -61.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.63 0.00 0.00 4.00 1.00 -21.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/05/17 01/09/16 26/08/15 28/06/13 29/06/12 29/06/11 29/06/10 -
Price 0.04 0.04 0.06 0.015 0.06 0.16 0.04 -
P/RPS 0.12 0.08 0.09 0.00 10.51 72.23 0.06 10.53%
P/EPS 1.49 1.58 0.84 -3.52 93.70 -8.12 -1.30 -
EY 66.93 63.30 119.33 -28.37 1.07 -12.32 -77.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.32 0.00 0.00 4.00 0.80 -20.04%

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