[MAG] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -38.3%
YoY- 261.43%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,181,128 1,142,212 1,308,766 1,255,918 1,552,948 981,617 1,089,165 5.54%
PBT 93,852 125,143 151,551 148,760 240,904 71,241 81,768 9.61%
Tax -26,332 -31,950 -37,285 -35,516 -57,732 -28,069 -33,607 -14.99%
NP 67,520 93,193 114,265 113,244 183,172 43,172 48,160 25.23%
-
NP to SH 59,464 85,013 104,734 103,538 167,796 36,103 39,246 31.88%
-
Tax Rate 28.06% 25.53% 24.60% 23.87% 23.96% 39.40% 41.10% -
Total Cost 1,113,608 1,049,019 1,194,501 1,142,674 1,369,776 938,445 1,041,004 4.59%
-
Net Worth 504,927 52,888,977 540,155 470,627 445,268 375,759 352,275 27.09%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 7,045 - - - - -
Div Payout % - - 6.73% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 504,927 52,888,977 540,155 470,627 445,268 375,759 352,275 27.09%
NOSH 2,348,500 2,350,621 2,348,500 2,353,136 2,343,519 2,348,500 2,348,500 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.72% 8.16% 8.73% 9.02% 11.80% 4.40% 4.42% -
ROE 11.78% 0.16% 19.39% 22.00% 37.68% 9.61% 11.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 50.29 48.59 55.73 53.37 66.27 41.80 46.38 5.53%
EPS 2.52 3.62 4.46 4.40 7.16 2.11 2.63 -2.80%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.215 22.50 0.23 0.20 0.19 0.16 0.15 27.09%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 63.07 60.99 69.88 67.06 82.92 52.41 58.16 5.54%
EPS 3.18 4.54 5.59 5.53 8.96 1.93 2.10 31.83%
DPS 0.00 0.00 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.2696 28.2398 0.2884 0.2513 0.2377 0.2006 0.1881 27.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.06 0.065 0.065 0.07 0.12 0.07 0.24 -
P/RPS 0.12 0.13 0.12 0.13 0.18 0.17 0.52 -62.34%
P/EPS 2.37 1.80 1.46 1.59 1.68 4.55 14.36 -69.87%
EY 42.20 55.64 68.61 62.86 59.67 21.96 6.96 232.14%
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.28 0.35 0.63 0.44 1.60 -68.68%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 01/09/16 29/02/16 27/11/15 26/08/15 26/08/15 27/02/15 27/11/14 -
Price 0.04 0.06 0.06 0.06 0.06 0.12 0.085 -
P/RPS 0.08 0.12 0.11 0.11 0.09 0.29 0.18 -41.73%
P/EPS 1.58 1.66 1.35 1.36 0.84 7.81 5.09 -54.12%
EY 63.30 60.28 74.33 73.33 119.33 12.81 19.66 117.89%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.26 0.30 0.32 0.75 0.57 -51.89%

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