[MAG] YoY Annualized Quarter Result on 30-Jun-2014

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014
Profit Trend
QoQ- 684.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
Revenue 600,056 695,809 1,308,766 1,231,344 0 0 0 -
PBT -101,575 -5,534 151,551 79,509 0 0 0 -
Tax -352 -662 -37,285 -40,166 0 0 0 -
NP -101,927 -6,197 114,265 39,343 0 0 0 -
-
NP to SH -101,418 -6,365 104,734 28,646 0 0 0 -
-
Tax Rate - - 24.60% 50.52% - - - -
Total Cost 701,983 702,006 1,194,501 1,192,000 0 0 0 -
-
Net Worth 474,203 362,795 540,155 274,328 0 0 0 -
Dividend
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
Div - - 7,045 - - - - -
Div Payout % - - 6.73% - - - - -
Equity
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
Net Worth 474,203 362,795 540,155 274,328 0 0 0 -
NOSH 596,774 536,774 2,348,500 1,959,489 146,590 148,500 148,500 24.90%
Ratio Analysis
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
NP Margin -16.99% -0.89% 8.73% 3.20% 0.00% 0.00% 0.00% -
ROE -21.39% -1.75% 19.39% 10.44% 0.00% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
RPS 103.76 187.96 55.73 62.84 0.00 0.00 0.00 -
EPS -25.44 -1.88 4.46 2.71 0.00 0.00 0.00 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.23 0.14 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,959,489
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
RPS 32.83 38.07 71.61 67.38 0.00 0.00 0.00 -
EPS -5.55 -0.35 5.73 1.57 0.00 0.00 0.00 -
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.1985 0.2956 0.1501 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
Date 31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 28/06/13 30/09/13 -
Price 0.235 0.22 0.065 0.22 0.015 0.015 0.015 -
P/RPS 0.23 0.12 0.12 0.35 0.00 0.00 0.00 -
P/EPS -1.34 -12.79 1.46 15.05 0.00 0.00 0.00 -
EY -74.63 -7.82 68.61 6.65 0.00 0.00 0.00 -
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.28 1.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/09/15 30/06/14 31/12/12 30/06/13 30/09/13 CAGR
Date 28/02/20 29/11/19 27/11/15 18/08/14 - - - -
Price 0.215 0.235 0.06 0.245 0.00 0.00 0.00 -
P/RPS 0.21 0.13 0.11 0.39 0.00 0.00 0.00 -
P/EPS -1.23 -13.67 1.35 16.76 0.00 0.00 0.00 -
EY -81.57 -7.32 74.33 5.97 0.00 0.00 0.00 -
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 1.75 0.00 0.00 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