[MAG] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
17-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -67.38%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 83,931 622,920 729,153 0 6,466 15,568 92,691 -1.24%
PBT -19,091 36,044 40,236 -544 -353 -2,138 -6,559 14.44%
Tax -12,700 -8,689 -13,194 0 -1,088 -1,673 -636 45.93%
NP -31,791 27,355 27,042 -544 -1,441 -3,811 -7,195 20.63%
-
NP to SH -30,108 24,899 23,636 -544 -1,488 -3,763 -7,535 19.11%
-
Tax Rate - 24.11% 32.79% - - - - -
Total Cost 115,722 595,565 702,111 544 7,907 19,379 99,886 1.87%
-
Net Worth 504,405 549,548 50,962,451 -2,969 2,972 1,466 5,441 77.15%
Dividend
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 504,405 549,548 50,962,451 -2,969 2,972 1,466 5,441 77.15%
NOSH 2,573,500 2,348,500 2,348,500 148,500 148,606 48,888 136,034 44.94%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin -37.88% 4.39% 3.71% 0.00% -22.29% -24.48% -7.76% -
ROE -5.97% 4.53% 0.05% 0.00% -50.07% -256.57% -138.48% -
Per Share
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 3.26 26.52 31.05 0.00 4.35 31.84 68.14 -31.87%
EPS -1.17 1.06 1.01 -0.37 -1.00 -7.70 -5.54 -17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.234 21.70 -0.02 0.02 0.03 0.04 22.21%
Adjusted Per Share Value based on latest NOSH - 148,500
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.59 34.08 39.90 0.00 0.35 0.85 5.07 -1.24%
EPS -1.65 1.36 1.29 -0.03 -0.08 -0.21 -0.41 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.3007 27.885 -0.0016 0.0016 0.0008 0.003 76.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.04 0.05 0.035 0.015 0.015 0.10 0.09 -
P/RPS 1.23 0.19 0.11 0.00 0.34 0.31 0.13 32.80%
P/EPS -3.42 4.72 3.48 -4.09 -1.50 -1.30 -1.62 9.89%
EY -29.25 21.20 28.76 -24.42 -66.75 -76.97 -61.54 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.00 0.00 0.75 3.33 2.25 -26.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 29/11/18 30/11/17 30/11/16 - 27/12/12 30/03/12 30/12/10 -
Price 0.04 0.05 0.03 0.00 0.015 0.17 0.09 -
P/RPS 1.23 0.19 0.10 0.00 0.34 0.53 0.13 32.80%
P/EPS -3.42 4.72 2.98 0.00 -1.50 -2.21 -1.62 9.89%
EY -29.25 21.20 33.55 0.00 -66.75 -45.28 -61.54 -8.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.00 0.00 0.75 5.67 2.25 -26.33%

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