[MAG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
01-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.13%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 308,605 71,152 93,018 295,282 269,701 244,552 239,722 18.24%
PBT 22,595 -2,670 -4,666 23,463 24,109 26,204 14,604 33.59%
Tax -5,740 482 0 -6,583 -7,093 -6,649 -3,775 32.06%
NP 16,855 -2,188 -4,666 16,880 17,016 19,555 10,829 34.12%
-
NP to SH 15,180 -1,914 -4,506 14,866 15,190 18,054 9,820 33.51%
-
Tax Rate 25.40% - - 28.06% 29.42% 25.37% 25.85% -
Total Cost 291,750 73,340 97,684 278,402 252,685 224,997 228,893 17.47%
-
Net Worth 551,897 50,962,451 50,023,048 504,927 52,836,585 540,155 469,700 11.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 4,697 -
Div Payout % - - - - - - 47.83% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 551,897 50,962,451 50,023,048 504,927 52,836,585 540,155 469,700 11.29%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,292 2,348,500 2,348,500 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.46% -3.08% -5.02% 5.72% 6.31% 8.00% 4.52% -
ROE 2.75% 0.00% -0.01% 2.94% 0.03% 3.34% 2.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.14 3.03 3.96 12.57 11.48 10.41 10.21 18.22%
EPS 0.65 -0.08 0.19 0.63 0.65 0.77 0.42 33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.235 21.70 21.30 0.215 22.50 0.23 0.20 11.29%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.48 3.80 4.97 15.77 14.40 13.06 12.80 18.25%
EPS 0.81 -0.10 -0.24 0.79 0.81 0.96 0.52 34.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.2947 27.2111 26.7095 0.2696 28.2118 0.2884 0.2508 11.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.03 0.035 0.045 0.06 0.065 0.065 0.07 -
P/RPS 0.23 1.16 1.14 0.48 0.57 0.62 0.69 -51.76%
P/EPS 4.64 -42.95 -23.45 9.48 10.05 8.46 16.74 -57.32%
EY 21.55 -2.33 -4.26 10.55 9.95 11.83 5.97 134.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.13 0.00 0.00 0.28 0.00 0.28 0.35 -48.17%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 01/09/16 29/02/16 27/11/15 26/08/15 -
Price 0.03 0.03 0.04 0.04 0.06 0.06 0.06 -
P/RPS 0.23 0.99 1.01 0.32 0.52 0.58 0.59 -46.48%
P/EPS 4.64 -36.81 -20.85 6.32 9.28 7.80 14.35 -52.72%
EY 21.55 -2.72 -4.80 15.82 10.78 12.81 6.97 111.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.13 0.00 0.00 0.19 0.00 0.26 0.30 -42.59%

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