[MAG] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -45.79%
YoY- -70.37%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Revenue 53,721 83,931 622,920 729,153 0 6,466 15,568 14.04%
PBT 12,946 -19,091 36,044 40,236 -544 -353 -2,138 -
Tax 0 -12,700 -8,689 -13,194 0 -1,088 -1,673 -
NP 12,946 -31,791 27,355 27,042 -544 -1,441 -3,811 -
-
NP to SH 12,919 -30,108 24,899 23,636 -544 -1,488 -3,763 -
-
Tax Rate 0.00% - 24.11% 32.79% - - - -
Total Cost 40,775 115,722 595,565 702,111 544 7,907 19,379 8.21%
-
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,972 1,466 86.74%
Dividend
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 526,878 504,405 549,548 50,962,451 -2,969 2,972 1,466 86.74%
NOSH 751,774 2,573,500 2,348,500 2,348,500 148,500 148,606 48,888 33.65%
Ratio Analysis
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 24.10% -37.88% 4.39% 3.71% 0.00% -22.29% -24.48% -
ROE 2.45% -5.97% 4.53% 0.05% 0.00% -50.07% -256.57% -
Per Share
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 7.34 3.26 26.52 31.05 0.00 4.35 31.84 -14.42%
EPS 1.77 -1.17 1.06 1.01 -0.37 -1.00 -7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.196 0.234 21.70 -0.02 0.02 0.03 40.11%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
RPS 3.23 5.04 37.43 43.82 0.00 0.39 0.94 13.99%
EPS 0.78 -1.81 1.50 1.42 -0.03 -0.09 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3166 0.3031 0.3303 30.6259 -0.0018 0.0018 0.0009 86.31%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 -
Price 0.20 0.04 0.05 0.035 0.015 0.015 0.10 -
P/RPS 2.72 1.23 0.19 0.11 0.00 0.34 0.31 25.92%
P/EPS 11.33 -3.42 4.72 3.48 -4.09 -1.50 -1.30 -
EY 8.83 -29.25 21.20 28.76 -24.42 -66.75 -76.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.21 0.00 0.00 0.75 3.33 -23.10%
Price Multiplier on Announcement Date
31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 CAGR
Date 15/06/21 29/11/18 30/11/17 30/11/16 - 27/12/12 30/03/12 -
Price 0.195 0.04 0.05 0.03 0.00 0.015 0.17 -
P/RPS 2.66 1.23 0.19 0.10 0.00 0.34 0.53 18.67%
P/EPS 11.05 -3.42 4.72 2.98 0.00 -1.50 -2.21 -
EY 9.05 -29.25 21.20 33.55 0.00 -66.75 -45.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.20 0.21 0.00 0.00 0.75 5.67 -27.61%

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