[MAG] QoQ TTM Result on 31-Dec-2013

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ-0.0%
YoY- 71.8%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Revenue 415,910 202,860 0 0 0 0 0 -
PBT 7,580 -14,180 -4,783 -544 -544 -325 -325 -
Tax -11,794 -6,125 0 0 0 0 0 -
NP -4,214 -20,305 -4,783 -544 -544 -325 -325 798.39%
-
NP to SH -7,316 -21,921 -4,783 -544 -544 -325 -325 1341.24%
-
Tax Rate 155.59% - - - - - - -
Total Cost 420,124 223,165 4,783 544 544 325 325 46239.52%
-
Net Worth 349,868 274,328 -7,425 0 -2,969 0 -1,484 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Net Worth 349,868 274,328 -7,425 0 -2,969 0 -1,484 -
NOSH 2,348,500 1,959,489 148,500 148,500 148,500 148,500 148,500 965.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
NP Margin -1.01% -10.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -2.09% -7.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 17.83 10.35 0.00 0.00 0.00 0.00 0.00 -
EPS -0.31 -1.12 -3.22 -0.35 -0.37 -0.22 -0.22 34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 -0.05 0.00 -0.02 0.00 -0.01 -
Adjusted Per Share Value based on latest NOSH - 153,846
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
RPS 22.21 10.83 0.00 0.00 0.00 0.00 0.00 -
EPS -0.39 -1.17 -0.26 -0.03 -0.03 -0.02 -0.02 1174.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1868 0.1465 -0.004 0.00 -0.0016 0.00 -0.0008 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 -
Price 0.24 0.22 0.015 0.015 0.015 0.015 0.015 -
P/RPS 1.35 2.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS -76.52 -19.67 -0.47 -4.24 -4.09 -6.85 -6.85 690.69%
EY -1.31 -5.09 -214.73 -23.57 -24.42 -14.59 -14.59 -87.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.57 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 31/10/13 30/09/13 31/07/13 CAGR
Date 27/11/14 18/08/14 - - - - - -
Price 0.085 0.245 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 2.37 0.00 0.00 0.00 0.00 0.00 -
P/EPS -27.10 -21.90 0.00 0.00 0.00 0.00 0.00 -
EY -3.69 -4.57 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.75 0.00 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