[MAG] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 3.54%
YoY- 5.73%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,145 32,313 78,220 203,782 308,605 71,152 93,018 -39.99%
PBT -4,618 -9,635 106 23,000 22,595 -2,670 -4,666 -0.68%
Tax -12,684 2,799 0 -5,748 -5,740 482 0 -
NP -17,302 -6,836 106 17,252 16,855 -2,188 -4,666 138.99%
-
NP to SH -16,425 -6,127 148 15,718 15,180 -1,914 -4,506 136.29%
-
Tax Rate - - 0.00% 24.99% 25.40% - - -
Total Cost 60,447 39,149 78,114 186,530 291,750 73,340 97,684 -27.32%
-
Net Worth 514,321 549,548 556,594 565,988 551,897 50,962,451 50,023,048 -95.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 514,321 549,548 556,594 565,988 551,897 50,962,451 50,023,048 -95.23%
NOSH 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 2,348,500 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -40.10% -21.16% 0.14% 8.47% 5.46% -3.08% -5.02% -
ROE -3.19% -1.11% 0.03% 2.78% 2.75% 0.00% -0.01% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.84 1.38 3.33 8.68 13.14 3.03 3.96 -39.92%
EPS -0.70 -0.26 0.01 0.67 0.65 -0.08 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.234 0.237 0.241 0.235 21.70 21.30 -95.23%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.30 1.73 4.18 10.88 16.48 3.80 4.97 -40.08%
EPS -0.88 -0.33 0.01 0.84 0.81 -0.10 -0.24 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2746 0.2934 0.2972 0.3022 0.2947 27.2111 26.7095 -95.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.045 0.05 0.035 0.045 0.03 0.035 0.045 -
P/RPS 2.45 3.63 1.05 0.52 0.23 1.16 1.14 66.30%
P/EPS -6.43 -19.17 555.39 6.72 4.64 -42.95 -23.45 -57.69%
EY -15.54 -5.22 0.18 14.87 21.55 -2.33 -4.26 136.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.15 0.19 0.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 28/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.06 0.05 0.045 0.04 0.03 0.03 0.04 -
P/RPS 3.27 3.63 1.35 0.46 0.23 0.99 1.01 118.38%
P/EPS -8.58 -19.17 714.07 5.98 4.64 -36.81 -20.85 -44.58%
EY -11.66 -5.22 0.14 16.73 21.55 -2.72 -4.80 80.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.19 0.17 0.13 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