[MAG] YoY Quarter Result on 30-Sep-2022 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 393.65%
YoY- 21.03%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Revenue 70,955 46,985 30,361 18,081 15,129 268,456 13,914 28.45%
PBT 10,622 6,601 7,749 4,888 5,055 4,284 2,884 22.18%
Tax -176 -176 -724 916 0 -744 0 -
NP 10,446 6,425 7,025 5,804 5,055 3,540 2,884 21.87%
-
NP to SH 10,447 6,426 7,027 5,806 5,073 3,472 3,042 20.87%
-
Tax Rate 1.66% 2.67% 9.34% -18.74% 0.00% 17.37% 0.00% -
Total Cost 60,509 40,560 23,336 12,277 10,074 264,916 11,030 29.90%
-
Net Worth 825,650 751,623 707,228 872,352 491,331 499,266 502,254 7.93%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Net Worth 825,650 751,623 707,228 872,352 491,331 499,266 502,254 7.93%
NOSH 1,684,999 1,599,367 1,443,323 1,393,323 666,774 2,574,200 2,573,500 -6.30%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
NP Margin 14.72% 13.67% 23.14% 32.10% 33.41% 1.32% 20.73% -
ROE 1.27% 0.85% 0.99% 0.67% 1.03% 0.70% 0.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 4.21 2.94 2.10 1.39 2.31 10.43 0.56 36.34%
EPS 0.62 0.40 0.49 0.45 0.77 0.14 0.12 28.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.49 0.67 0.75 0.194 0.201 14.67%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
RPS 3.79 2.51 1.62 0.97 0.81 14.33 0.74 28.53%
EPS 0.56 0.34 0.38 0.31 0.27 0.19 0.16 21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4409 0.4013 0.3776 0.4658 0.2623 0.2666 0.2682 7.93%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 29/03/19 30/03/18 -
Price 0.17 0.195 0.175 0.175 0.205 0.03 0.06 -
P/RPS 4.04 6.64 8.32 12.60 8.88 0.29 10.78 -14.00%
P/EPS 27.42 48.53 35.94 39.24 26.47 22.24 49.29 -8.61%
EY 3.65 2.06 2.78 2.55 3.78 4.50 2.03 9.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.36 0.26 0.27 0.15 0.30 2.39%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 31/03/19 31/03/18 CAGR
Date 29/11/24 29/11/23 30/11/22 30/11/21 27/11/20 31/05/19 31/05/18 -
Price 0.18 0.19 0.19 0.195 0.215 0.025 0.05 -
P/RPS 4.27 6.47 9.03 14.04 9.31 0.24 8.98 -10.79%
P/EPS 29.03 47.28 39.03 43.73 27.76 18.53 41.07 -5.19%
EY 3.44 2.11 2.56 2.29 3.60 5.40 2.43 5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.39 0.29 0.29 0.13 0.25 6.21%

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