[MAG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 121.89%
YoY- 24.79%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 46,985 201,637 114,495 73,617 30,361 135,440 74,946 -26.72%
PBT 6,601 45,817 26,314 16,639 7,749 25,370 23,655 -57.26%
Tax -176 -11,336 -2,506 -1,050 -724 -7,855 -3,745 -86.95%
NP 6,425 34,481 23,808 15,589 7,025 17,515 19,910 -52.92%
-
NP to SH 6,426 34,493 23,815 15,592 7,027 17,521 19,914 -52.92%
-
Tax Rate 2.67% 24.74% 9.52% 6.31% 9.34% 30.96% 15.83% -
Total Cost 40,560 167,156 90,687 58,028 23,336 117,925 55,036 -18.39%
-
Net Worth 751,623 762,203 776,024 707,228 707,228 721,661 783,469 -2.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 751,623 762,203 776,024 707,228 707,228 721,661 783,469 -2.72%
NOSH 1,599,367 1,590,838 1,587,655 1,443,323 1,443,323 1,443,323 1,428,323 7.82%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.67% 17.10% 20.79% 21.18% 23.14% 12.93% 26.57% -
ROE 0.85% 4.53% 3.07% 2.20% 0.99% 2.43% 2.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.94 12.70 7.52 5.10 2.10 9.38 5.26 -32.12%
EPS 0.40 2.28 1.62 1.08 0.49 1.26 1.45 -57.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.51 0.49 0.49 0.50 0.55 -9.94%
Adjusted Per Share Value based on latest NOSH - 1,443,323
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.51 10.77 6.11 3.93 1.62 7.23 4.00 -26.68%
EPS 0.34 1.84 1.27 0.83 0.38 0.94 1.06 -53.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4013 0.407 0.4144 0.3776 0.3776 0.3853 0.4183 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.195 0.215 0.18 0.185 0.175 0.18 0.20 -
P/RPS 6.64 1.69 2.39 3.63 8.32 1.92 3.80 45.02%
P/EPS 48.53 9.90 11.50 17.13 35.94 14.83 14.31 125.55%
EY 2.06 10.10 8.70 5.84 2.78 6.74 6.99 -55.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.35 0.38 0.36 0.36 0.36 9.04%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 30/05/23 28/02/23 30/11/22 30/08/22 26/05/22 -
Price 0.19 0.205 0.19 0.19 0.19 0.18 0.19 -
P/RPS 6.47 1.61 2.53 3.73 9.03 1.92 3.61 47.49%
P/EPS 47.28 9.44 12.14 17.59 39.03 14.83 13.59 129.42%
EY 2.11 10.60 8.24 5.69 2.56 6.74 7.36 -56.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.37 0.39 0.39 0.36 0.35 9.30%

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