[MAG] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.61%
YoY- -57.75%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Revenue 109,782 569,543 167,592 676,557 1,049,257 1,059,653 0 -
PBT -91,111 -24,573 -11,263 38,259 88,380 88,941 -233 123.42%
Tax 145 379 -9,885 -11,006 -24,100 -31,891 -1,738 -
NP -90,966 -24,194 -21,148 27,253 64,280 57,050 -1,971 67.54%
-
NP to SH -90,322 -22,506 -19,362 24,478 57,930 48,978 -1,971 67.38%
-
Tax Rate - - - 28.77% 27.27% 35.86% - -
Total Cost 200,748 593,737 188,740 649,304 984,977 1,002,603 1,971 86.39%
-
Net Worth 491,331 499,266 502,254 565,988 507,331 445,268 -1,484 -
Dividend
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Net Worth 491,331 499,266 502,254 565,988 507,331 445,268 -1,484 -
NOSH 666,774 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 148,500 22.41%
Ratio Analysis
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
NP Margin -82.86% -4.25% -12.62% 4.03% 6.13% 5.38% 0.00% -
ROE -18.38% -4.51% -3.86% 4.32% 11.42% 11.00% 0.00% -
Per Share
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 16.76 22.13 6.71 28.81 44.47 45.22 0.00 -
EPS -13.79 -0.87 -0.77 1.04 2.45 2.09 -1.33 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.194 0.201 0.241 0.215 0.19 -0.01 -
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
RPS 6.01 31.16 9.17 37.02 57.41 57.98 0.00 -
EPS -4.94 -1.23 -1.06 1.34 3.17 2.68 -0.11 66.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2688 0.2732 0.2748 0.3097 0.2776 0.2436 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 30/09/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 -
Price 0.205 0.03 0.06 0.045 0.06 0.12 0.015 -
P/RPS 1.22 0.14 0.89 0.16 0.13 0.27 0.00 -
P/EPS -1.49 -3.43 -7.74 4.32 2.44 5.74 -1.13 3.79%
EY -67.26 -29.15 -12.91 23.16 40.92 17.42 -88.48 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.15 0.30 0.19 0.28 0.63 0.00 -
Price Multiplier on Announcement Date
30/09/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 CAGR
Date 27/11/20 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 - -
Price 0.215 0.025 0.05 0.04 0.04 0.06 0.00 -
P/RPS 1.28 0.11 0.75 0.14 0.09 0.13 0.00 -
P/EPS -1.56 -2.86 -6.45 3.84 1.63 2.87 0.00 -
EY -64.13 -34.98 -15.50 26.06 61.37 34.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.13 0.25 0.17 0.19 0.32 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