[MAG] YoY Cumulative 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- 23.41%
YoY- 333.72%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 CAGR
Revenue 28,972 282,002 388,300 627,959 0 0 164 111.20%
PBT -6,575 23,106 18,797 74,380 -325 -358 -1,046 30.42%
Tax -10 -5,748 -6,583 -17,758 0 668 -974 -48.39%
NP -6,585 17,358 12,214 56,622 -325 310 -2,020 18.61%
-
NP to SH -6,144 15,866 10,360 51,769 -325 -358 -2,020 17.43%
-
Tax Rate - 24.88% 35.02% 23.87% - - - -
Total Cost 35,557 264,644 376,086 571,337 325 -310 2,184 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 -1.20% 2.85% 0.02% 11.00% 0.00% -12.26% -46.43% -
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 1.13 12.01 16.53 26.69 0.00 0.00 0.11 40.01%
EPS -0.24 0.68 0.44 2.20 -0.22 0.20 -1.43 -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 1.55 15.06 20.73 33.53 0.00 0.00 0.01 107.25%
EPS -0.33 0.85 0.55 2.76 -0.02 -0.02 -0.11 17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2972 26.7095 0.2513 -0.0008 0.0016 0.0023 99.45%
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 4.00 0.29 0.27 0.26 0.00 0.00 106.12 -37.73%
P/EPS -18.85 5.18 10.20 3.18 -6.85 -20.39 -8.62 11.96%
EY -5.31 19.30 9.80 31.43 -14.59 -4.90 -11.61 -10.68%
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 3.55 0.37 0.24 0.22 0.00 0.00 123.81 -40.14%
P/EPS -16.75 6.66 9.07 2.73 -6.85 -20.39 -10.05 7.66%
EY -5.97 15.01 11.03 36.67 -14.59 -4.90 -9.95 -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