[MAG] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -15.86%
YoY- 52.83%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
Revenue 274,215 43,145 308,605 269,701 0 6,466 15,363 43.88%
PBT -11,500 -4,618 22,595 24,109 -4,089 80 -186 68.32%
Tax 1,139 -12,684 -5,740 -7,093 0 0 -69 -
NP -10,361 -17,302 16,855 17,016 -4,089 80 -255 59.63%
-
NP to SH -9,253 -16,425 15,180 15,190 -4,089 33 -207 61.56%
-
Tax Rate - - 25.40% 29.42% - 0.00% - -
Total Cost 284,576 60,447 291,750 252,685 4,089 6,386 15,618 44.26%
-
Net Worth 494,112 514,321 551,897 52,836,585 -1,486 1,979 5,519 76.37%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 494,112 514,321 551,897 52,836,585 -1,486 1,979 5,519 76.37%
NOSH 2,573,500 2,348,500 2,348,500 2,348,292 148,690 65,999 137,999 44.68%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -3.78% -40.10% 5.46% 6.31% 0.00% 1.24% -1.66% -
ROE -1.87% -3.19% 2.75% 0.03% 0.00% 1.67% -3.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
RPS 10.66 1.84 13.14 11.48 0.00 9.80 11.13 -0.54%
EPS -0.36 -0.70 0.65 0.65 -2.75 0.05 -0.19 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.219 0.235 22.50 -0.01 0.03 0.04 21.90%
Adjusted Per Share Value based on latest NOSH - 2,348,292
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
RPS 14.64 2.30 16.48 14.40 0.00 0.35 0.82 43.89%
EPS -0.49 -0.88 0.81 0.81 -0.22 0.00 -0.01 63.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2638 0.2746 0.2947 28.2118 -0.0008 0.0011 0.0029 76.73%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/01/13 31/01/12 31/01/11 -
Price 0.035 0.045 0.03 0.065 0.015 0.14 0.08 -
P/RPS 0.33 2.45 0.23 0.57 0.00 0.00 0.72 -9.38%
P/EPS -9.73 -6.43 4.64 10.05 -0.55 -15.35 -53.33 -19.32%
EY -10.27 -15.54 21.55 9.95 -183.33 -6.52 -1.88 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.13 0.00 0.00 7.00 2.00 -26.21%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 29/03/13 30/03/12 31/03/11 -
Price 0.035 0.06 0.03 0.06 0.015 0.17 0.14 -
P/RPS 0.33 3.27 0.23 0.52 0.00 0.00 1.26 -15.56%
P/EPS -9.73 -8.58 4.64 9.28 -0.55 -18.64 -93.33 -24.83%
EY -10.27 -11.66 21.55 10.78 -183.33 -5.37 -1.07 33.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.27 0.13 0.00 0.00 8.50 3.50 -31.24%

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