[MAG] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -168.08%
YoY- -208.2%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
Revenue 60,494 25,584 274,215 43,145 308,605 269,701 0 -
PBT 1,715 -2,146 -11,500 -4,618 22,595 24,109 -4,089 -
Tax -4,110 -1,269 1,139 -12,684 -5,740 -7,093 0 -
NP -2,395 -3,415 -10,361 -17,302 16,855 17,016 -4,089 -5.52%
-
NP to SH -2,393 -3,407 -9,253 -16,425 15,180 15,190 -4,089 -5.53%
-
Tax Rate 239.65% - - - 25.40% 29.42% - -
Total Cost 62,889 28,999 284,576 60,447 291,750 252,685 4,089 33.67%
-
Net Worth 721,661 541,277 494,112 514,321 551,897 52,836,585 -1,486 -
Dividend
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
Net Worth 721,661 541,277 494,112 514,321 551,897 52,836,585 -1,486 -
NOSH 1,443,323 751,774 2,573,500 2,348,500 2,348,500 2,348,292 148,690 27.29%
Ratio Analysis
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
NP Margin -3.96% -13.35% -3.78% -40.10% 5.46% 6.31% 0.00% -
ROE -0.33% -0.63% -1.87% -3.19% 2.75% 0.03% 0.00% -
Per Share
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
RPS 4.19 3.40 10.66 1.84 13.14 11.48 0.00 -
EPS -0.17 -0.45 -0.36 -0.70 0.65 0.65 -2.75 -25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.72 0.192 0.219 0.235 22.50 -0.01 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
RPS 3.31 1.40 15.00 2.36 16.89 14.76 0.00 -
EPS -0.13 -0.19 -0.51 -0.90 0.83 0.83 -0.22 -5.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.2962 0.2704 0.2814 0.302 28.9104 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
Date 30/06/22 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/01/13 -
Price 0.18 0.195 0.035 0.045 0.03 0.065 0.015 -
P/RPS 4.29 5.73 0.33 2.45 0.23 0.57 0.00 -
P/EPS -108.57 -43.03 -9.73 -6.43 4.64 10.05 -0.55 75.29%
EY -0.92 -2.32 -10.27 -15.54 21.55 9.95 -183.33 -43.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.18 0.21 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/01/13 CAGR
Date 30/08/22 30/09/21 28/02/19 28/02/18 28/02/17 29/02/16 29/03/13 -
Price 0.18 0.175 0.035 0.06 0.03 0.06 0.015 -
P/RPS 4.29 5.14 0.33 3.27 0.23 0.52 0.00 -
P/EPS -108.57 -38.61 -9.73 -8.58 4.64 9.28 -0.55 75.29%
EY -0.92 -2.59 -10.27 -11.66 21.55 10.78 -183.33 -43.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.24 0.18 0.27 0.13 0.00 0.00 -

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