[MAG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 179.73%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 314,315 282,002 203,782 768,057 459,452 388,300 295,282 4.24%
PBT 13,471 23,106 23,000 38,722 16,127 18,797 23,463 -30.89%
Tax -2,949 -5,748 -5,748 -11,841 -6,101 -6,583 -6,583 -41.42%
NP 10,522 17,358 17,252 26,881 10,026 12,214 16,880 -27.00%
-
NP to SH 9,739 15,866 15,718 23,626 8,446 10,360 14,866 -24.55%
-
Tax Rate 21.89% 24.88% 24.99% 30.58% 37.83% 35.02% 28.06% -
Total Cost 303,793 264,644 186,530 741,176 449,426 376,086 278,402 5.98%
-
Net Worth 549,548 556,594 565,988 551,897 50,962,451 50,023,048 504,927 5.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 549,548 556,594 565,988 551,897 50,962,451 50,023,048 504,927 5.80%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.35% 6.16% 8.47% 3.50% 2.18% 3.15% 5.72% -
ROE 1.77% 2.85% 2.78% 4.28% 0.02% 0.02% 2.94% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.38 12.01 8.68 32.70 19.56 16.53 12.57 4.24%
EPS 0.41 0.68 0.67 1.01 0.36 0.44 0.63 -24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.237 0.241 0.235 21.70 21.30 0.215 5.80%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 16.78 15.06 10.88 41.01 24.53 20.73 15.77 4.22%
EPS 0.52 0.85 0.84 1.26 0.45 0.55 0.79 -24.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2972 0.3022 0.2947 27.2111 26.7095 0.2696 5.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.05 0.035 0.045 0.03 0.035 0.045 0.06 -
P/RPS 0.37 0.29 0.52 0.09 0.18 0.27 0.48 -15.91%
P/EPS 12.06 5.18 6.72 2.98 9.73 10.20 9.48 17.38%
EY 8.29 19.30 14.87 33.53 10.28 9.80 10.55 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.19 0.13 0.00 0.00 0.28 -17.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 28/08/17 31/05/17 28/02/17 30/11/16 30/08/16 01/09/16 -
Price 0.05 0.045 0.04 0.03 0.03 0.04 0.04 -
P/RPS 0.37 0.37 0.46 0.09 0.15 0.24 0.32 10.15%
P/EPS 12.06 6.66 5.98 2.98 8.34 9.07 6.32 53.78%
EY 8.29 15.01 16.73 33.53 11.99 11.03 15.82 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.17 0.13 0.00 0.00 0.19 6.89%

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