[MAG] YoY TTM Result on 31-Mar-2020

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -3.71%
YoY- -367.36%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Revenue 333,837 796,072 600,056 1,128,017 0 0 202,860 9.03%
PBT -106,194 -15,651 -101,575 117,763 -544 -4,783 -14,180 41.87%
Tax 392 642 -352 -30,521 0 0 -6,125 -
NP -105,802 -15,009 -101,927 87,242 -544 -4,783 -20,305 33.21%
-
NP to SH -105,185 -14,027 -101,418 79,762 -544 -4,783 -21,921 31.31%
-
Tax Rate - - - 25.92% - - - -
Total Cost 439,639 811,081 701,983 1,040,775 544 4,783 223,165 12.50%
-
Net Worth 484,086 362,795 474,203 540,155 0 -7,425 274,328 10.36%
Dividend
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Div - - - 4,697 - - - -
Div Payout % - - - 5.89% - - - -
Equity
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Net Worth 484,086 362,795 474,203 540,155 0 -7,425 274,328 10.36%
NOSH 611,774 536,774 596,774 2,348,500 148,500 148,500 1,959,489 -18.30%
Ratio Analysis
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
NP Margin -31.69% -1.89% -16.99% 7.73% 0.00% 0.00% -10.01% -
ROE -21.73% -3.87% -21.39% 14.77% 0.00% 0.00% -7.99% -
Per Share
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 55.17 215.04 103.76 48.03 0.00 0.00 10.35 33.73%
EPS -17.38 -3.79 -17.54 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 0.98 0.82 0.23 0.00 -0.05 0.14 35.36%
Adjusted Per Share Value based on latest NOSH - 611,774
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 18.27 43.56 32.83 61.72 0.00 0.00 11.10 9.04%
EPS -5.76 -0.77 -5.55 4.36 -0.03 -0.26 -1.20 31.32%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.2649 0.1985 0.2595 0.2956 0.00 -0.0041 0.1501 10.37%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 -
Price 0.185 0.22 0.235 0.065 0.015 0.015 0.22 -
P/RPS 0.34 0.10 0.23 0.14 0.00 0.00 2.13 -27.29%
P/EPS -1.06 -5.81 -1.34 1.91 -4.24 -0.47 -19.67 -39.79%
EY -93.96 -17.22 -74.63 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 0.22 0.29 0.28 0.00 0.00 1.57 -28.37%
Price Multiplier on Announcement Date
31/03/20 30/09/19 31/12/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 30/06/20 29/11/19 28/02/20 27/11/15 - - 18/08/14 -
Price 0.24 0.235 0.215 0.06 0.00 0.00 0.245 -
P/RPS 0.44 0.11 0.21 0.12 0.00 0.00 2.37 -25.36%
P/EPS -1.38 -6.20 -1.23 1.77 0.00 0.00 -21.90 -38.13%
EY -72.43 -16.12 -81.57 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 0.24 0.26 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