[MAG] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -38.3%
YoY- 261.43%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Revenue 57,944 564,004 776,600 1,255,918 0 0 328 111.20%
PBT -13,150 46,212 37,594 148,760 -650 -716 -2,092 30.42%
Tax -20 -11,496 -13,166 -35,516 0 1,336 -1,948 -48.39%
NP -13,170 34,716 24,428 113,244 -650 620 -4,040 18.61%
-
NP to SH -12,288 31,732 20,720 103,538 -650 -716 -4,040 17.43%
-
Tax Rate - 24.88% 35.02% 23.87% - - - -
Total Cost 71,114 529,288 752,172 1,142,674 650 -620 4,368 49.65%
-
Net Worth 512,126 556,594 50,023,048 470,627 -1,484 2,919 4,350 99.17%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 512,126 556,594 50,023,048 470,627 -1,484 2,919 4,350 99.17%
NOSH 2,573,500 2,348,500 2,348,500 2,353,136 148,500 145,999 145,032 51.52%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -22.73% 6.16% 3.15% 9.02% 0.00% 0.00% -1,231.71% -
ROE -2.40% 5.70% 0.04% 22.00% 0.00% -24.52% -92.85% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.25 24.02 33.07 53.37 0.00 0.00 0.23 39.03%
EPS -0.48 1.36 0.88 4.40 -0.44 0.40 -2.86 -22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.237 21.30 0.20 -0.01 0.02 0.03 31.44%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
RPS 3.47 33.78 46.51 75.21 0.00 0.00 0.02 110.65%
EPS -0.74 1.90 1.24 6.20 -0.04 -0.04 -0.24 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.3333 29.9568 0.2818 -0.0009 0.0017 0.0026 99.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 -
Price 0.045 0.035 0.045 0.07 0.015 0.05 0.12 -
P/RPS 2.00 0.15 0.14 0.13 0.00 0.00 53.06 -37.73%
P/EPS -9.42 2.59 5.10 1.59 -3.43 -10.20 -4.31 11.96%
EY -10.61 38.60 19.61 62.86 -29.18 -9.81 -23.21 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.15 0.00 0.35 0.00 2.50 4.00 -33.81%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Date 30/08/18 28/08/17 30/08/16 26/08/15 27/09/13 26/09/12 30/09/11 -
Price 0.04 0.045 0.04 0.06 0.015 0.05 0.14 -
P/RPS 1.78 0.19 0.12 0.11 0.00 0.00 61.90 -40.11%
P/EPS -8.38 3.33 4.53 1.36 -3.43 -10.20 -5.03 7.65%
EY -11.94 30.03 22.06 73.33 -29.18 -9.81 -19.90 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.00 0.30 0.00 2.50 4.67 -36.57%

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