[MAG] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 137.52%
YoY- 14.14%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 78,199 81,131 172,270 268,456 274,215 11,814 15,058 198.98%
PBT -97,424 -6,627 -1,808 4,284 -11,500 -7,898 -9,459 371.37%
Tax 145 795 -548 -744 1,139 -6 -10 -
NP -97,279 -5,832 -2,356 3,540 -10,361 -7,904 -9,469 370.58%
-
NP to SH -96,644 -5,726 -2,520 3,472 -9,253 -7,539 -9,186 378.08%
-
Tax Rate - - - 17.37% - - - -
Total Cost 175,478 86,963 174,626 264,916 284,576 19,718 24,527 269.96%
-
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 474,203 362,795 494,503 499,266 494,112 504,405 512,126 -4.98%
NOSH 596,774 536,774 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 -62.15%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -124.40% -7.19% -1.37% 1.32% -3.78% -66.90% -62.88% -
ROE -20.38% -1.58% -0.51% 0.70% -1.87% -1.49% -1.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.52 21.92 6.69 10.43 10.66 0.46 0.59 702.18%
EPS -16.71 -1.55 -0.10 0.14 -0.36 -0.29 -0.38 1137.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.1921 0.194 0.192 0.196 0.199 156.36%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.18 4.33 9.20 14.33 14.64 0.63 0.80 200.20%
EPS -5.16 -0.31 -0.13 0.19 -0.49 -0.40 -0.49 378.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.1937 0.264 0.2666 0.2638 0.2693 0.2734 -4.97%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.235 0.22 0.03 0.03 0.035 0.04 0.045 -
P/RPS 1.74 1.00 0.45 0.29 0.33 8.71 7.69 -62.76%
P/EPS -1.41 -14.22 -30.65 22.24 -9.73 -13.65 -12.61 -76.69%
EY -71.11 -7.03 -3.26 4.50 -10.27 -7.32 -7.93 329.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.16 0.15 0.18 0.20 0.23 16.66%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 -
Price 0.215 0.235 0.23 0.025 0.035 0.04 0.04 -
P/RPS 1.59 1.07 3.44 0.24 0.33 8.71 6.84 -62.09%
P/EPS -1.29 -15.19 -234.95 18.53 -9.73 -13.65 -11.21 -76.24%
EY -77.73 -6.58 -0.43 5.40 -10.27 -7.32 -8.92 321.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 1.20 0.13 0.18 0.20 0.20 19.05%

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