[MAG] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 132.63%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 305,074 164,156 98,367 46,985 201,637 114,495 73,617 158.22%
PBT 45,020 22,550 14,995 6,601 45,817 26,314 16,639 94.28%
Tax -10,281 -2,753 -1,696 -176 -11,336 -2,506 -1,050 358.31%
NP 34,739 19,797 13,299 6,425 34,481 23,808 15,589 70.69%
-
NP to SH 36,390 21,447 14,949 6,426 34,493 23,815 15,592 76.03%
-
Tax Rate 22.84% 12.21% 11.31% 2.67% 24.74% 9.52% 6.31% -
Total Cost 270,335 144,359 85,068 40,560 167,156 90,687 58,028 179.20%
-
Net Worth 814,698 797,305 783,754 751,623 762,203 776,024 707,228 9.89%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 814,698 797,305 783,754 751,623 762,203 776,024 707,228 9.89%
NOSH 1,667,900 1,651,160 1,599,692 1,599,367 1,590,838 1,587,655 1,443,323 10.13%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.39% 12.06% 13.52% 13.67% 17.10% 20.79% 21.18% -
ROE 4.47% 2.69% 1.91% 0.85% 4.53% 3.07% 2.20% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.35 10.09 6.15 2.94 12.70 7.52 5.10 134.99%
EPS 2.22 1.33 0.94 0.40 2.28 1.62 1.08 61.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.47 0.48 0.51 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,599,692
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 16.29 8.77 5.25 2.51 10.77 6.11 3.93 158.26%
EPS 1.94 1.15 0.80 0.34 1.84 1.27 0.83 76.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.4257 0.4185 0.4013 0.407 0.4144 0.3776 9.90%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.18 0.19 0.19 0.195 0.215 0.18 0.185 -
P/RPS 0.98 1.88 3.09 6.64 1.69 2.39 3.63 -58.26%
P/EPS 8.22 14.42 20.33 48.53 9.90 11.50 17.13 -38.73%
EY 12.16 6.94 4.92 2.06 10.10 8.70 5.84 63.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.41 0.45 0.35 0.38 -1.76%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 27/02/24 29/11/23 30/08/23 30/05/23 28/02/23 -
Price 0.175 0.185 0.20 0.19 0.205 0.19 0.19 -
P/RPS 0.95 1.83 3.25 6.47 1.61 2.53 3.73 -59.85%
P/EPS 8.00 14.04 21.40 47.28 9.44 12.14 17.59 -40.88%
EY 12.51 7.12 4.67 2.11 10.60 8.24 5.69 69.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.41 0.40 0.43 0.37 0.39 -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