[MAG] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -49.53%
YoY- 53.15%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Revenue 55,210 881,452 57,944 564,004 776,600 1,255,918 0 -
PBT 9,110 4,952 -13,150 46,212 37,594 148,760 -650 -
Tax 0 -2,584 -20 -11,496 -13,166 -35,516 0 -
NP 9,110 2,368 -13,170 34,716 24,428 113,244 -650 -
-
NP to SH 9,123 1,904 -12,288 31,732 20,720 103,538 -650 -
-
Tax Rate 0.00% 52.18% - 24.88% 35.02% 23.87% - -
Total Cost 46,100 879,084 71,114 529,288 752,172 1,142,674 650 77.53%
-
Net Worth 503,048 494,503 512,126 556,594 50,023,048 470,627 -1,484 -
Dividend
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Net Worth 503,048 494,503 512,126 556,594 50,023,048 470,627 -1,484 -
NOSH 701,774 2,574,200 2,573,500 2,348,500 2,348,500 2,353,136 148,500 23.26%
Ratio Analysis
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
NP Margin 16.50% 0.27% -22.73% 6.16% 3.15% 9.02% 0.00% -
ROE 1.81% 0.39% -2.40% 5.70% 0.04% 22.00% 0.00% -
Per Share
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
RPS 8.01 34.24 2.25 24.02 33.07 53.37 0.00 -
EPS 1.42 0.08 -0.48 1.36 0.88 4.40 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.1921 0.199 0.237 21.30 0.20 -0.01 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
RPS 3.31 52.78 3.47 33.77 46.50 75.21 0.00 -
EPS 0.55 0.11 -0.74 1.90 1.24 6.20 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3012 0.2961 0.3067 0.3333 29.9545 0.2818 -0.0009 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Date 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/07/13 -
Price 0.20 0.03 0.045 0.035 0.045 0.07 0.015 -
P/RPS 2.50 0.09 2.00 0.15 0.14 0.13 0.00 -
P/EPS 15.11 40.56 -9.42 2.59 5.10 1.59 -3.43 -
EY 6.62 2.47 -10.61 38.60 19.61 62.86 -29.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.16 0.23 0.15 0.00 0.35 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 CAGR
Date 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 26/08/15 27/09/13 -
Price 0.20 0.23 0.04 0.045 0.04 0.06 0.015 -
P/RPS 2.50 0.67 1.78 0.19 0.12 0.11 0.00 -
P/EPS 15.11 310.96 -8.38 3.33 4.53 1.36 -3.43 -
EY 6.62 0.32 -11.94 30.03 22.06 73.33 -29.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 1.20 0.20 0.19 0.00 0.30 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