[MAG] YoY Quarter Result on 31-Oct-2013 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ--%
YoY- 79.21%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 11,814 32,313 71,152 0 0 41 12,577 -0.78%
PBT -7,898 -9,635 -2,670 -377 -75 -906 -449 43.62%
Tax -6 2,799 482 0 -1,738 -630 0 -
NP -7,904 -6,836 -2,188 -377 -1,813 -1,536 -449 43.63%
-
NP to SH -7,539 -6,127 -1,914 -377 -1,813 -1,536 -789 32.97%
-
Tax Rate - - - - - - - -
Total Cost 19,718 39,149 73,340 377 1,813 1,577 13,026 5.37%
-
Net Worth 504,405 549,548 50,962,451 -2,969 2,972 1,466 5,441 77.15%
Dividend
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 504,405 549,548 50,962,451 -2,969 2,972 1,466 5,441 77.15%
NOSH 2,573,500 2,348,500 2,348,500 148,500 148,606 48,888 136,034 44.94%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -66.90% -21.16% -3.08% 0.00% 0.00% -3,746.34% -3.57% -
ROE -1.49% -1.11% 0.00% 0.00% -61.00% -104.73% -14.50% -
Per Share
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.46 1.38 3.03 0.00 0.00 0.08 9.25 -31.53%
EPS -0.29 -0.26 -0.08 -0.25 -1.22 -1.13 -0.58 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.234 21.70 -0.02 0.02 0.03 0.04 22.21%
Adjusted Per Share Value based on latest NOSH - 148,500
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 0.63 1.73 3.80 0.00 0.00 0.00 0.67 -0.77%
EPS -0.40 -0.33 -0.10 -0.02 -0.10 -0.08 -0.04 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2934 27.2111 -0.0016 0.0016 0.0008 0.0029 77.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.04 0.05 0.035 0.015 0.015 0.10 0.09 -
P/RPS 8.71 3.63 1.16 0.00 0.00 119.24 0.97 31.93%
P/EPS -13.65 -19.17 -42.95 -5.91 -1.23 -3.18 -15.52 -1.60%
EY -7.32 -5.22 -2.33 -16.92 -81.33 -31.42 -6.44 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.00 0.00 0.75 3.33 2.25 -26.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 30/03/12 30/12/10 -
Price 0.04 0.05 0.03 0.015 0.015 0.17 0.09 -
P/RPS 8.71 3.63 0.99 0.00 0.00 202.71 0.97 31.93%
P/EPS -13.65 -19.17 -36.81 -5.91 -1.23 -5.41 -15.52 -1.60%
EY -7.32 -5.22 -2.72 -16.92 -81.33 -18.48 -6.44 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.00 0.00 0.75 5.67 2.25 -26.33%

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