[MAG] QoQ Cumulative Quarter Result on 31-Mar-2014

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
Revenue 981,617 726,110 513,060 0 0 0 0 -
PBT 71,241 54,512 33,129 -5,308 0 -702 0 -
Tax -28,069 -22,405 -16,736 0 0 0 0 -
NP 43,172 32,107 16,393 -5,308 0 -702 0 -
-
NP to SH 36,103 26,164 11,936 -5,308 0 -702 0 -
-
Tax Rate 39.40% 41.10% 50.52% - - - - -
Total Cost 938,445 694,003 496,667 5,308 0 702 0 -
-
Net Worth 375,759 352,275 274,328 -7,425 0 -2,969 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
Net Worth 375,759 352,275 274,328 -7,425 0 -2,969 0 -
NOSH 2,348,500 2,348,500 1,959,489 148,500 147,868 148,500 148,500 807.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
NP Margin 4.40% 4.42% 3.20% 0.00% 0.00% 0.00% 0.00% -
ROE 9.61% 7.43% 4.35% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
RPS 41.80 30.92 26.18 0.00 0.00 0.00 0.00 -
EPS 2.11 1.75 1.13 -3.57 0.00 -0.47 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 -0.05 0.00 -0.02 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
RPS 52.41 38.77 27.39 0.00 0.00 0.00 0.00 -
EPS 1.93 1.40 0.64 -0.28 0.00 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2006 0.1881 0.1465 -0.004 0.00 -0.0016 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 -
Price 0.07 0.24 0.22 0.015 0.015 0.015 0.015 -
P/RPS 0.17 0.78 0.84 0.00 0.00 0.00 0.00 -
P/EPS 4.55 21.54 36.12 -0.42 0.00 -3.17 0.00 -
EY 21.96 4.64 2.77 -238.29 0.00 -31.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.60 1.57 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 CAGR
Date 27/02/15 27/11/14 18/08/14 29/05/14 28/02/14 17/12/13 - -
Price 0.12 0.085 0.245 0.265 0.015 0.015 0.00 -
P/RPS 0.29 0.27 0.94 0.00 0.00 0.00 0.00 -
P/EPS 7.81 7.63 40.22 -7.41 0.00 -3.17 0.00 -
EY 12.81 13.11 2.49 -13.49 0.00 -31.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 1.75 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