[MAG] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -0.97%
YoY- -23.03%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 676,557 1,049,257 1,059,653 0 25,380 49,863 140,596 25.47%
PBT 38,259 88,380 88,941 -233 -2,144 -1,324 -6,564 -
Tax -11,006 -24,100 -31,891 -1,738 225 -393 -513 55.71%
NP 27,253 64,280 57,050 -1,971 -1,919 -1,717 -7,077 -
-
NP to SH 24,478 57,930 48,978 -1,971 -1,602 -2,009 -7,265 -
-
Tax Rate 28.77% 27.27% 35.86% - - - - -
Total Cost 649,304 984,977 1,002,603 1,971 27,299 51,580 147,673 23.85%
-
Net Worth 565,988 507,331 445,268 -1,484 1,319 6,356 8,616 83.02%
Dividend
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 565,988 507,331 445,268 -1,484 1,319 6,356 8,616 83.02%
NOSH 2,348,500 2,348,500 2,343,519 148,500 65,999 158,909 172,337 45.83%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 4.03% 6.13% 5.38% 0.00% -7.56% -3.44% -5.03% -
ROE 4.32% 11.42% 11.00% 0.00% -121.36% -31.61% -84.31% -
Per Share
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 28.81 44.47 45.22 0.00 38.45 31.38 81.58 -13.95%
EPS 1.04 2.45 2.09 -1.33 -2.43 -1.26 -4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.241 0.215 0.19 -0.01 0.02 0.04 0.05 25.50%
Adjusted Per Share Value based on latest NOSH - 148,500
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 36.12 56.02 56.58 0.00 1.36 2.66 7.51 25.46%
EPS 1.31 3.09 2.62 -0.11 -0.09 -0.11 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3022 0.2709 0.2377 -0.0008 0.0007 0.0034 0.0046 83.03%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.045 0.06 0.12 0.015 0.16 0.16 0.05 -
P/RPS 0.16 0.13 0.27 0.00 0.42 0.51 0.06 15.21%
P/EPS 4.32 2.44 5.74 -1.13 -6.59 -12.66 -1.19 -
EY 23.16 40.92 17.42 -88.48 -15.17 -7.90 -84.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.63 0.00 8.00 4.00 1.00 -21.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 31/05/17 01/09/16 26/08/15 - 29/06/12 29/06/11 29/06/10 -
Price 0.04 0.04 0.06 0.00 0.06 0.16 0.04 -
P/RPS 0.14 0.09 0.13 0.00 0.16 0.51 0.05 16.03%
P/EPS 3.84 1.63 2.87 0.00 -2.47 -12.66 -0.95 -
EY 26.06 61.37 34.83 0.00 -40.45 -7.90 -105.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.32 0.00 3.00 4.00 0.80 -20.04%

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