[MAG] YoY TTM Result on 31-Dec-2014

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 135.85%
YoY- 907.08%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
Revenue 600,056 796,072 1,128,017 671,416 0 0 0 -
PBT -101,575 -15,651 117,763 24,309 -433 -158 -325 150.54%
Tax -352 642 -30,521 -17,458 -1,087 0 0 -
NP -101,927 -15,009 87,242 6,851 -1,520 -158 -325 150.67%
-
NP to SH -101,418 -14,027 79,762 2,623 -1,929 -158 -325 150.47%
-
Tax Rate - - 25.92% 71.82% - - - -
Total Cost 701,983 811,081 1,040,775 664,565 1,520 158 325 241.27%
-
Net Worth 474,203 362,795 540,155 375,759 0 0 0 -
Dividend
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
Div - - 4,697 - - - - -
Div Payout % - - 5.89% - - - - -
Equity
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
Net Worth 474,203 362,795 540,155 375,759 0 0 0 -
NOSH 596,774 536,774 2,348,500 2,348,500 148,606 148,500 148,500 24.90%
Ratio Analysis
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
NP Margin -16.99% -1.89% 7.73% 1.02% 0.00% 0.00% 0.00% -
ROE -21.39% -3.87% 14.77% 0.70% 0.00% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
RPS 103.76 215.04 48.03 28.59 0.00 0.00 0.00 -
EPS -17.54 -3.79 3.40 0.11 -1.30 -0.11 -0.22 101.38%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.23 0.16 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
RPS 32.83 43.56 61.72 36.74 0.00 0.00 0.00 -
EPS -5.55 -0.77 4.36 0.14 -0.11 -0.01 -0.02 145.82%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.2595 0.1985 0.2956 0.2056 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
Date 31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 28/06/13 30/09/13 -
Price 0.235 0.22 0.065 0.07 0.015 0.015 0.015 -
P/RPS 0.23 0.10 0.14 0.24 0.00 0.00 0.00 -
P/EPS -1.34 -5.81 1.91 62.67 -1.16 -14.10 -6.85 -22.96%
EY -74.63 -17.22 52.25 1.60 -86.54 -7.09 -14.59 29.81%
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.28 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/09/15 31/12/14 31/12/12 30/06/13 30/09/13 CAGR
Date 28/02/20 29/11/19 27/11/15 27/02/15 - - - -
Price 0.215 0.235 0.06 0.12 0.00 0.00 0.00 -
P/RPS 0.21 0.11 0.12 0.42 0.00 0.00 0.00 -
P/EPS -1.23 -6.20 1.77 107.44 0.00 0.00 0.00 -
EY -81.57 -16.12 56.60 0.93 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.75 0.00 0.00 0.00 -

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