[MAG] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4239.86%
YoY- -220.11%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 15,058 13,914 43,145 32,313 78,220 203,782 308,605 -86.72%
PBT -9,459 2,884 -4,618 -9,635 106 23,000 22,595 -
Tax -10 0 -12,684 2,799 0 -5,748 -5,740 -98.56%
NP -9,469 2,884 -17,302 -6,836 106 17,252 16,855 -
-
NP to SH -9,186 3,042 -16,425 -6,127 148 15,718 15,180 -
-
Tax Rate - 0.00% - - 0.00% 24.99% 25.40% -
Total Cost 24,527 11,030 60,447 39,149 78,114 186,530 291,750 -80.89%
-
Net Worth 512,126 502,254 514,321 549,548 556,594 565,988 551,897 -4.87%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 512,126 502,254 514,321 549,548 556,594 565,988 551,897 -4.87%
NOSH 2,573,500 2,573,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 6.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -62.88% 20.73% -40.10% -21.16% 0.14% 8.47% 5.46% -
ROE -1.79% 0.61% -3.19% -1.11% 0.03% 2.78% 2.75% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.59 0.56 1.84 1.38 3.33 8.68 13.14 -87.43%
EPS -0.38 0.12 -0.70 -0.26 0.01 0.67 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.199 0.201 0.219 0.234 0.237 0.241 0.235 -10.52%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.80 0.74 2.30 1.73 4.18 10.88 16.48 -86.76%
EPS -0.49 0.16 -0.88 -0.33 0.01 0.84 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2682 0.2746 0.2934 0.2972 0.3022 0.2947 -4.89%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.045 0.06 0.045 0.05 0.035 0.045 0.03 -
P/RPS 7.69 10.78 2.45 3.63 1.05 0.52 0.23 944.53%
P/EPS -12.61 49.29 -6.43 -19.17 555.39 6.72 4.64 -
EY -7.93 2.03 -15.54 -5.22 0.18 14.87 21.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.21 0.21 0.15 0.19 0.13 46.43%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 28/08/17 31/05/17 28/02/17 -
Price 0.04 0.05 0.06 0.05 0.045 0.04 0.03 -
P/RPS 6.84 8.98 3.27 3.63 1.35 0.46 0.23 865.86%
P/EPS -11.21 41.07 -8.58 -19.17 714.07 5.98 4.64 -
EY -8.92 2.43 -11.66 -5.22 0.14 16.73 21.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.27 0.21 0.19 0.17 0.13 33.37%

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