[MAG] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 406.16%
YoY- 232.43%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 81,542 55,958 50,610 31,583 16,454 2,237 600,056 -73.60%
PBT 10,465 12,611 8,351 6,313 1,258 -335 -101,575 -
Tax -1,269 0 0 0 0 0 -352 135.29%
NP 9,196 12,611 8,351 6,313 1,258 -335 -101,927 -
-
NP to SH 9,217 12,624 8,363 6,322 1,249 -295 -101,418 -
-
Tax Rate 12.13% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 72,346 43,347 42,259 25,270 15,196 2,572 701,983 -78.04%
-
Net Worth 541,277 526,878 503,048 491,331 490,752 484,086 474,203 9.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 541,277 526,878 503,048 491,331 490,752 484,086 474,203 9.22%
NOSH 751,774 751,774 701,774 666,774 616,774 611,774 596,774 16.65%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.28% 22.54% 16.50% 19.99% 7.65% -14.98% -16.99% -
ROE 1.70% 2.40% 1.66% 1.29% 0.25% -0.06% -21.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.85 7.65 7.34 4.82 2.68 0.37 103.76 -77.83%
EPS 1.37 1.91 1.30 1.01 0.20 -0.05 -25.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.75 0.80 0.80 0.82 -8.31%
Adjusted Per Share Value based on latest NOSH - 666,774
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.35 2.99 2.70 1.69 0.88 0.12 32.04 -73.61%
EPS 0.49 0.67 0.45 0.34 0.07 -0.02 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.289 0.2813 0.2686 0.2623 0.262 0.2585 0.2532 9.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.195 0.20 0.20 0.205 0.24 0.185 0.235 -
P/RPS 1.80 2.62 2.72 4.25 8.95 50.04 0.23 294.67%
P/EPS 15.90 11.59 16.48 21.24 117.87 -379.47 -1.34 -
EY 6.29 8.63 6.07 4.71 0.85 -0.26 -74.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.27 0.27 0.30 0.23 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 15/06/21 23/02/21 27/11/20 27/08/20 30/06/20 28/02/20 -
Price 0.175 0.195 0.20 0.215 0.285 0.24 0.215 -
P/RPS 1.61 2.55 2.72 4.46 10.63 64.92 0.21 289.29%
P/EPS 14.27 11.30 16.48 22.28 139.98 -492.29 -1.23 -
EY 7.01 8.85 6.07 4.49 0.71 -0.20 -81.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.27 0.29 0.36 0.30 0.26 -5.20%

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