[MAG] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1767.25%
YoY- 1124.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 167,592 676,557 1,049,257 1,059,653 0 25,380 49,863 19.13%
PBT -11,263 38,259 88,380 88,941 -233 -2,144 -1,324 36.23%
Tax -9,885 -11,006 -24,100 -31,891 -1,738 225 -393 59.33%
NP -21,148 27,253 64,280 57,050 -1,971 -1,919 -1,717 43.71%
-
NP to SH -19,362 24,478 57,930 48,978 -1,971 -1,602 -2,009 38.71%
-
Tax Rate - 28.77% 27.27% 35.86% - - - -
Total Cost 188,740 649,304 984,977 1,002,603 1,971 27,299 51,580 20.60%
-
Net Worth 502,254 565,988 507,331 445,268 -1,484 1,319 6,356 87.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 502,254 565,988 507,331 445,268 -1,484 1,319 6,356 87.97%
NOSH 2,573,500 2,348,500 2,348,500 2,343,519 148,500 65,999 158,909 49.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -12.62% 4.03% 6.13% 5.38% 0.00% -7.56% -3.44% -
ROE -3.86% 4.32% 11.42% 11.00% 0.00% -121.36% -31.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 6.71 28.81 44.47 45.22 0.00 38.45 31.38 -19.97%
EPS -0.77 1.04 2.45 2.09 -1.33 -2.43 -1.26 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.241 0.215 0.19 -0.01 0.02 0.04 26.26%
Adjusted Per Share Value based on latest NOSH - 2,343,519
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 10.04 40.52 62.84 63.46 0.00 1.52 2.99 19.11%
EPS -1.16 1.47 3.47 2.93 -0.12 -0.10 -0.12 38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.3389 0.3038 0.2667 -0.0009 0.0008 0.0038 88.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.06 0.045 0.06 0.12 0.015 0.16 0.16 -
P/RPS 0.89 0.16 0.13 0.27 0.00 0.42 0.51 8.37%
P/EPS -7.74 4.32 2.44 5.74 -1.13 -6.59 -12.66 -6.86%
EY -12.91 23.16 40.92 17.42 -88.48 -15.17 -7.90 7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.28 0.63 0.00 8.00 4.00 -31.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 31/05/18 31/05/17 01/09/16 26/08/15 - 29/06/12 29/06/11 -
Price 0.05 0.04 0.04 0.06 0.00 0.06 0.16 -
P/RPS 0.75 0.14 0.09 0.13 0.00 0.16 0.51 5.72%
P/EPS -6.45 3.84 1.63 2.87 0.00 -2.47 -12.66 -9.28%
EY -15.50 26.06 61.37 34.83 0.00 -40.45 -7.90 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.19 0.32 0.00 3.00 4.00 -32.99%

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