[MAG] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 54.48%
YoY- 112.28%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 251,298 174,989 100,530 53,721 83,931 622,920 729,153 -13.23%
PBT 42,053 28,029 21,509 12,946 -19,091 36,044 40,236 0.59%
Tax -11,583 -6,616 -5,014 0 -12,700 -8,689 -13,194 -1.72%
NP 30,470 21,413 16,495 12,946 -31,791 27,355 27,042 1.60%
-
NP to SH 32,125 21,424 16,507 12,919 -30,108 24,899 23,636 4.17%
-
Tax Rate 27.54% 23.60% 23.31% 0.00% - 24.11% 32.79% -
Total Cost 220,828 153,576 84,035 40,775 115,722 595,565 702,111 -14.28%
-
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
NOSH 1,651,160 1,587,655 1,428,323 751,774 2,573,500 2,348,500 2,348,500 -4.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 12.13% 12.24% 16.41% 24.10% -37.88% 4.39% 3.71% -
ROE 4.03% 2.76% 2.11% 2.45% -5.97% 4.53% 0.05% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.44 11.50 7.06 7.34 3.26 26.52 31.05 -8.88%
EPS 1.97 1.41 1.16 1.77 -1.17 1.06 1.01 9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.55 0.72 0.196 0.234 21.70 -39.65%
Adjusted Per Share Value based on latest NOSH - 751,774
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.42 9.34 5.37 2.87 4.48 33.26 38.93 -13.23%
EPS 1.72 1.14 0.88 0.69 -1.61 1.33 1.26 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4257 0.4144 0.4183 0.2813 0.2693 0.2934 27.2111 -42.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.19 0.18 0.20 0.20 0.04 0.05 0.035 -
P/RPS 1.23 1.57 2.83 2.72 1.23 0.19 0.11 37.95%
P/EPS 9.62 12.78 17.26 11.33 -3.42 4.72 3.48 14.51%
EY 10.39 7.82 5.79 8.83 -29.25 21.20 28.76 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.28 0.20 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/24 30/05/23 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 -
Price 0.185 0.19 0.19 0.195 0.04 0.05 0.03 -
P/RPS 1.20 1.65 2.69 2.66 1.23 0.19 0.10 39.25%
P/EPS 9.37 13.49 16.40 11.05 -3.42 4.72 2.98 16.49%
EY 10.67 7.41 6.10 9.05 -29.25 21.20 33.55 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.35 0.27 0.20 0.21 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