[MAG] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -3.79%
YoY- 109.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 72,324 81,542 47,964 55,210 47,374 32,908 8,948 302.24%
PBT 19,552 10,465 10,809 9,110 9,469 2,516 -1,340 -
Tax 3,664 -1,269 0 0 0 0 0 -
NP 23,216 9,196 10,809 9,110 9,469 2,516 -1,340 -
-
NP to SH 23,224 9,217 10,820 9,123 9,483 2,498 -1,180 -
-
Tax Rate -18.74% 12.13% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 49,108 72,346 37,154 46,100 37,905 30,392 10,288 183.22%
-
Net Worth 872,352 541,277 526,878 503,048 491,331 490,752 484,086 48.03%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 872,352 541,277 526,878 503,048 491,331 490,752 484,086 48.03%
NOSH 1,393,323 751,774 751,774 701,774 666,774 616,774 611,774 73.01%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 32.10% 11.28% 22.54% 16.50% 19.99% 7.65% -14.98% -
ROE 2.66% 1.70% 2.05% 1.81% 1.93% 0.51% -0.24% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.55 10.85 6.55 8.01 7.23 5.36 1.48 141.17%
EPS 1.80 1.37 1.64 1.42 1.52 0.40 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.72 0.72 0.73 0.75 0.80 0.80 -11.14%
Adjusted Per Share Value based on latest NOSH - 701,774
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.29 4.84 2.84 3.27 2.81 1.95 0.53 302.62%
EPS 1.38 0.55 0.64 0.54 0.56 0.15 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5174 0.321 0.3125 0.2983 0.2914 0.2911 0.2871 48.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.175 0.195 0.20 0.20 0.205 0.24 0.185 -
P/RPS 3.15 1.80 3.05 2.50 2.83 4.47 12.51 -60.09%
P/EPS 9.81 15.90 13.53 15.11 14.16 58.94 -94.87 -
EY 10.19 6.29 7.39 6.62 7.06 1.70 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.27 0.27 0.30 0.23 8.50%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 15/06/21 23/02/21 27/11/20 27/08/20 30/06/20 -
Price 0.195 0.175 0.195 0.20 0.215 0.285 0.24 -
P/RPS 3.51 1.61 2.98 2.50 2.97 5.31 16.23 -63.93%
P/EPS 10.93 14.27 13.19 15.11 14.85 69.99 -123.07 -
EY 9.15 7.01 7.58 6.62 6.73 1.43 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.27 0.27 0.29 0.36 0.30 -2.23%

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