[MAG] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 726,110 513,060 0 0 0 0 0 -
PBT 54,512 33,129 -5,308 0 -702 0 -325 -
Tax -22,405 -16,736 0 0 0 0 0 -
NP 32,107 16,393 -5,308 0 -702 0 -325 -
-
NP to SH 26,164 11,936 -5,308 0 -702 0 -325 -
-
Tax Rate 41.10% 50.52% - - - - - -
Total Cost 694,003 496,667 5,308 0 702 0 325 71139.64%
-
Net Worth 352,275 274,328 -7,425 0 -2,969 0 -1,484 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 352,275 274,328 -7,425 0 -2,969 0 -1,484 -
NOSH 2,348,500 1,959,489 148,500 147,868 148,500 148,500 148,500 965.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin 4.42% 3.20% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 7.43% 4.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 30.92 26.18 0.00 0.00 0.00 0.00 0.00 -
EPS 1.75 1.13 -3.57 0.00 -0.47 0.00 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 -0.05 0.00 -0.02 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 153,846
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 38.77 27.39 0.00 0.00 0.00 0.00 0.00 -
EPS 1.40 0.64 -0.28 0.00 -0.04 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1465 -0.004 0.00 -0.0016 0.00 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.24 0.22 0.015 0.015 0.015 0.015 0.015 -
P/RPS 0.78 0.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS 21.54 36.12 -0.42 0.00 -3.17 0.00 -6.85 -
EY 4.64 2.77 -238.29 0.00 -31.52 0.00 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 27/11/14 18/08/14 29/05/14 28/02/14 17/12/13 - 27/09/13 -
Price 0.085 0.245 0.265 0.015 0.015 0.00 0.015 -
P/RPS 0.27 0.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.63 40.22 -7.41 0.00 -3.17 0.00 -6.85 -
EY 13.11 2.49 -13.49 0.00 -31.52 0.00 -14.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.75 0.00 0.00 0.00 0.00 0.00 -

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