[MAG] QoQ Annualized Quarter Result on 30-Jun-2020

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020
Profit Trend
QoQ- 311.69%
YoY- 31.2%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 47,964 55,210 47,374 32,908 8,948 600,056 695,809 -83.16%
PBT 10,809 9,110 9,469 2,516 -1,340 -101,575 -5,534 -
Tax 0 0 0 0 0 -352 -662 -
NP 10,809 9,110 9,469 2,516 -1,340 -101,927 -6,197 -
-
NP to SH 10,820 9,123 9,483 2,498 -1,180 -101,418 -6,365 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 37,154 46,100 37,905 30,392 10,288 701,983 702,006 -85.87%
-
Net Worth 526,878 503,048 491,331 490,752 484,086 474,203 362,795 28.21%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 526,878 503,048 491,331 490,752 484,086 474,203 362,795 28.21%
NOSH 751,774 701,774 666,774 616,774 611,774 596,774 536,774 25.15%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 22.54% 16.50% 19.99% 7.65% -14.98% -16.99% -0.89% -
ROE 2.05% 1.81% 1.93% 0.51% -0.24% -21.39% -1.75% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.55 8.01 7.23 5.36 1.48 103.76 187.96 -89.30%
EPS 1.64 1.42 1.52 0.40 -0.20 -25.44 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.75 0.80 0.80 0.82 0.98 -18.56%
Adjusted Per Share Value based on latest NOSH - 616,774
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.62 3.02 2.59 1.80 0.49 32.83 38.07 -83.17%
EPS 0.59 0.50 0.52 0.14 -0.06 -5.55 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2883 0.2753 0.2688 0.2685 0.2649 0.2595 0.1985 28.22%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.20 0.20 0.205 0.24 0.185 0.235 0.22 -
P/RPS 3.05 2.50 2.83 4.47 12.51 0.23 0.12 762.76%
P/EPS 13.53 15.11 14.16 58.94 -94.87 -1.34 -12.79 -
EY 7.39 6.62 7.06 1.70 -1.05 -74.63 -7.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.30 0.23 0.29 0.22 17.42%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 15/06/21 23/02/21 27/11/20 27/08/20 30/06/20 28/02/20 29/11/19 -
Price 0.195 0.20 0.215 0.285 0.24 0.215 0.235 -
P/RPS 2.98 2.50 2.97 5.31 16.23 0.21 0.13 705.41%
P/EPS 13.19 15.11 14.85 69.99 -123.07 -1.23 -13.67 -
EY 7.58 6.62 6.73 1.43 -0.81 -81.57 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.29 0.36 0.30 0.26 0.24 8.16%

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