[MAG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -126.85%
YoY- -128.3%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 83,931 104,430 167,592 357,460 622,920 661,759 676,557 -75.09%
PBT -19,091 -20,828 -11,263 8,853 36,044 43,009 38,259 -
Tax -12,700 -9,895 -9,885 -15,633 -8,689 -11,006 -11,006 10.00%
NP -31,791 -30,723 -21,148 -6,780 27,355 32,003 27,253 -
-
NP to SH -30,108 -28,696 -19,362 -6,686 24,899 29,112 24,478 -
-
Tax Rate - - - 176.58% 24.11% 25.59% 28.77% -
Total Cost 115,722 135,153 188,740 364,240 595,565 629,756 649,304 -68.29%
-
Net Worth 504,405 512,126 502,254 514,321 549,548 556,594 565,988 -7.38%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 504,405 512,126 502,254 514,321 549,548 556,594 565,988 -7.38%
NOSH 2,573,500 2,573,500 2,573,500 2,348,500 2,348,500 2,348,500 2,348,500 6.28%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -37.88% -29.42% -12.62% -1.90% 4.39% 4.84% 4.03% -
ROE -5.97% -5.60% -3.86% -1.30% 4.53% 5.23% 4.32% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.26 4.06 6.71 15.22 26.52 28.18 28.81 -76.57%
EPS -1.17 -1.12 -0.77 -0.28 1.06 1.24 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.199 0.201 0.219 0.234 0.237 0.241 -12.86%
Adjusted Per Share Value based on latest NOSH - 2,348,500
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.48 5.58 8.95 19.09 33.26 35.33 36.12 -75.09%
EPS -1.61 -1.53 -1.03 -0.36 1.33 1.55 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2734 0.2682 0.2746 0.2934 0.2972 0.3022 -7.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.04 0.045 0.06 0.045 0.05 0.035 0.045 -
P/RPS 1.23 1.11 0.89 0.30 0.19 0.12 0.16 289.03%
P/EPS -3.42 -4.04 -7.74 -15.81 4.72 2.82 4.32 -
EY -29.25 -24.78 -12.91 -6.33 21.20 35.42 23.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.30 0.21 0.21 0.15 0.19 3.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 31/05/18 28/02/18 30/11/17 28/08/17 31/05/17 -
Price 0.04 0.04 0.05 0.06 0.05 0.045 0.04 -
P/RPS 1.23 0.99 0.75 0.39 0.19 0.16 0.14 325.21%
P/EPS -3.42 -3.59 -6.45 -21.08 4.72 3.63 3.84 -
EY -29.25 -27.88 -15.50 -4.74 21.20 27.55 26.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.25 0.27 0.21 0.19 0.17 11.43%

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