[MAG] YoY Quarter Result on 30-Jun-2023 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 29.86%
YoY- 546.22%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
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 140,918 87,142 60,494 25,584 274,215 43,145 308,605 -9.92%
PBT 22,469 19,503 1,715 -2,146 -11,500 -4,618 22,595 -0.07%
Tax -7,527 -8,830 -4,110 -1,269 1,139 -12,684 -5,740 3.67%
NP 14,942 10,673 -2,395 -3,415 -10,361 -17,302 16,855 -1.59%
-
NP to SH 14,943 10,678 -2,393 -3,407 -9,253 -16,425 15,180 -0.20%
-
Tax Rate 33.50% 45.28% 239.65% - - - 25.40% -
Total Cost 125,976 76,469 62,889 28,999 284,576 60,447 291,750 -10.59%
-
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 10.60% 12.25% -3.96% -13.35% -3.78% -40.10% 5.46% -
ROE 1.83% 1.40% -0.33% -0.63% -1.87% -3.19% 2.75% -
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 8.48 5.49 4.19 3.40 10.66 1.84 13.14 -5.67%
EPS 0.90 0.67 -0.17 -0.45 -0.36 -0.70 0.65 4.43%
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 - 1,590,838
30/06/24 30/06/23 30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 CAGR
RPS 7.71 4.77 3.31 1.40 15.00 2.36 16.89 -9.92%
EPS 0.82 0.58 -0.13 -0.19 -0.51 -0.90 0.83 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4458 0.4171 0.3949 0.2962 0.2704 0.2814 0.302 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 2.12 3.92 4.29 5.73 0.33 2.45 0.23 34.45%
P/EPS 20.03 31.97 -108.57 -43.03 -9.73 -6.43 4.64 21.52%
EY 4.99 3.13 -0.92 -2.32 -10.27 -15.54 21.55 -17.71%
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 2.06 3.74 4.29 5.14 0.33 3.27 0.23 33.94%
P/EPS 19.47 30.49 -108.57 -38.61 -9.73 -8.58 4.64 21.06%
EY 5.14 3.28 -0.92 -2.59 -10.27 -11.66 21.55 -17.39%
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