[MAG] YoY Quarter Result on 31-Jan-2013 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ--%
YoY- -12490.91%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 43,145 308,605 269,701 0 6,466 15,363 31,470 4.06%
PBT -4,618 22,595 24,109 -4,089 80 -186 -4,553 0.17%
Tax -12,684 -5,740 -7,093 0 0 -69 -636 45.91%
NP -17,302 16,855 17,016 -4,089 80 -255 -5,189 16.42%
-
NP to SH -16,425 15,180 15,190 -4,089 33 -207 -5,189 15.65%
-
Tax Rate - 25.40% 29.42% - 0.00% - - -
Total Cost 60,447 291,750 252,685 4,089 6,386 15,618 36,659 6.51%
-
Net Worth 514,321 551,897 52,836,585 -1,486 1,979 5,519 11,231 62.06%
Dividend
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 514,321 551,897 52,836,585 -1,486 1,979 5,519 11,231 62.06%
NOSH 2,348,500 2,348,500 2,348,292 148,690 65,999 137,999 224,632 34.49%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -40.10% 5.46% 6.31% 0.00% 1.24% -1.66% -16.49% -
ROE -3.19% 2.75% 0.03% 0.00% 1.67% -3.75% -46.20% -
Per Share
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 1.84 13.14 11.48 0.00 9.80 11.13 14.01 -22.60%
EPS -0.70 0.65 0.65 -2.75 0.05 -0.19 -2.31 -13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.235 22.50 -0.01 0.03 0.04 0.05 20.50%
Adjusted Per Share Value based on latest NOSH - 148,690
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 2.58 18.48 16.15 0.00 0.39 0.92 1.88 4.07%
EPS -0.98 0.91 0.91 -0.24 0.00 -0.01 -0.31 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.3305 31.6417 -0.0009 0.0012 0.0033 0.0067 62.14%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.045 0.03 0.065 0.015 0.14 0.08 0.09 -
P/RPS 2.45 0.23 0.57 0.00 0.00 0.72 0.64 18.46%
P/EPS -6.43 4.64 10.05 -0.55 -15.35 -53.33 -3.90 6.51%
EY -15.54 21.55 9.95 -183.33 -6.52 -1.88 -25.67 -6.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.13 0.00 0.00 7.00 2.00 1.80 -23.75%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/02/18 28/02/17 29/02/16 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.06 0.03 0.06 0.015 0.17 0.14 0.06 -
P/RPS 3.27 0.23 0.52 0.00 0.00 1.26 0.43 29.19%
P/EPS -8.58 4.64 9.28 -0.55 -18.64 -93.33 -2.60 16.26%
EY -11.66 21.55 10.78 -183.33 -5.37 -1.07 -38.50 -13.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.13 0.00 0.00 8.50 3.50 1.20 -17.16%

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