[MAG] YoY TTM Result on 30-Sep-2015

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- 5.04%
YoY- 1190.24%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Revenue 333,837 600,056 796,072 1,128,017 0 0 202,860 9.03%
PBT -106,194 -101,575 -15,651 117,763 -544 -4,783 -14,180 41.87%
Tax 392 -352 642 -30,521 0 0 -6,125 -
NP -105,802 -101,927 -15,009 87,242 -544 -4,783 -20,305 33.21%
-
NP to SH -105,185 -101,418 -14,027 79,762 -544 -4,783 -21,921 31.31%
-
Tax Rate - - - 25.92% - - - -
Total Cost 439,639 701,983 811,081 1,040,775 544 4,783 223,165 12.50%
-
Net Worth 484,086 474,203 362,795 540,155 0 -7,425 274,328 10.36%
Dividend
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Div - - - 4,697 - - - -
Div Payout % - - - 5.89% - - - -
Equity
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Net Worth 484,086 474,203 362,795 540,155 0 -7,425 274,328 10.36%
NOSH 611,774 596,774 536,774 2,348,500 148,500 148,500 1,959,489 -18.30%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
NP Margin -31.69% -16.99% -1.89% 7.73% 0.00% 0.00% -10.01% -
ROE -21.73% -21.39% -3.87% 14.77% 0.00% 0.00% -7.99% -
Per Share
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 55.17 103.76 215.04 48.03 0.00 0.00 10.35 33.73%
EPS -17.38 -17.54 -3.79 3.40 -0.35 -3.22 -1.12 61.01%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.80 0.82 0.98 0.23 0.00 -0.05 0.14 35.36%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 17.83 32.04 42.51 60.23 0.00 0.00 10.83 9.04%
EPS -5.62 -5.42 -0.75 4.26 -0.03 -0.26 -1.17 31.34%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.2585 0.2532 0.1937 0.2884 0.00 -0.004 0.1465 10.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 -
Price 0.185 0.235 0.22 0.065 0.015 0.015 0.22 -
P/RPS 0.34 0.23 0.10 0.14 0.00 0.00 2.13 -27.29%
P/EPS -1.06 -1.34 -5.81 1.91 -4.24 -0.47 -19.67 -39.79%
EY -93.96 -74.63 -17.22 52.25 -23.57 -214.73 -5.09 65.94%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.22 0.28 0.00 0.00 1.57 -28.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 30/06/20 28/02/20 29/11/19 27/11/15 - - 18/08/14 -
Price 0.24 0.215 0.235 0.06 0.00 0.00 0.245 -
P/RPS 0.44 0.21 0.11 0.12 0.00 0.00 2.37 -25.36%
P/EPS -1.38 -1.23 -6.20 1.77 0.00 0.00 -21.90 -38.13%
EY -72.43 -81.57 -16.12 56.60 0.00 0.00 -4.57 61.61%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.24 0.26 0.00 0.00 1.75 -26.38%

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