[MAG] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -14.82%
YoY- 268.98%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Revenue 305,074 201,637 135,440 81,542 315,001 357,460 768,057 -11.58%
PBT 45,020 45,817 25,370 10,465 -25,973 8,853 38,722 2.02%
Tax -10,281 -11,336 -7,855 -1,269 1,123 -15,633 -11,841 -1.86%
NP 34,739 34,481 17,515 9,196 -24,850 -6,780 26,881 3.47%
-
NP to SH 36,390 34,493 17,521 9,217 -22,936 -6,686 23,626 5.92%
-
Tax Rate 22.84% 24.74% 30.96% 12.13% - 176.58% 30.58% -
Total Cost 270,335 167,156 117,925 72,346 339,851 364,240 741,176 -12.58%
-
Net Worth 814,698 762,203 721,661 541,277 494,112 514,321 551,897 5.32%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 814,698 762,203 721,661 541,277 494,112 514,321 551,897 5.32%
NOSH 1,667,900 1,590,838 1,443,323 751,774 2,573,500 2,348,500 2,348,500 -4.45%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.39% 17.10% 12.93% 11.28% -7.89% -1.90% 3.50% -
ROE 4.47% 4.53% 2.43% 1.70% -4.64% -1.30% 4.28% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.35 12.70 9.38 10.85 12.24 15.22 32.70 -7.41%
EPS 2.22 2.28 1.26 1.37 -0.90 -0.29 1.01 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.50 0.72 0.192 0.219 0.235 10.29%
Adjusted Per Share Value based on latest NOSH - 751,774
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 16.29 10.77 7.23 4.35 16.82 19.09 41.01 -11.58%
EPS 1.94 1.84 0.94 0.49 -1.22 -0.36 1.26 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.407 0.3853 0.289 0.2638 0.2746 0.2947 5.32%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 -
Price 0.18 0.215 0.18 0.195 0.035 0.045 0.03 -
P/RPS 0.98 1.69 1.92 1.80 0.29 0.30 0.09 37.47%
P/EPS 8.22 9.90 14.83 15.90 -3.93 -15.81 2.98 14.48%
EY 12.16 10.10 6.74 6.29 -25.46 -6.33 33.53 -12.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.36 0.27 0.18 0.21 0.13 14.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
Date 30/08/24 30/08/23 30/08/22 30/09/21 28/02/19 28/02/18 28/02/17 -
Price 0.175 0.205 0.18 0.175 0.035 0.06 0.03 -
P/RPS 0.95 1.61 1.92 1.61 0.29 0.39 0.09 36.91%
P/EPS 8.00 9.44 14.83 14.27 -3.93 -21.08 2.98 14.07%
EY 12.51 10.60 6.74 7.01 -25.46 -4.74 33.53 -12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.36 0.24 0.18 0.27 0.13 14.54%

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