[MAG] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.82%
YoY- -243.05%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 796,072 726,755 569,543 315,001 83,931 104,430 167,592 182.30%
PBT -15,651 -16,922 -24,573 -25,973 -19,091 -20,828 -11,263 24.50%
Tax 642 -159 379 1,123 -12,700 -9,895 -9,885 -
NP -15,009 -17,081 -24,194 -24,850 -31,791 -30,723 -21,148 -20.41%
-
NP to SH -14,027 -15,840 -22,506 -22,936 -30,108 -28,696 -19,362 -19.32%
-
Tax Rate - - - - - - - -
Total Cost 811,081 743,836 593,737 339,851 115,722 135,153 188,740 164.08%
-
Net Worth 362,795 494,503 499,266 494,112 504,405 512,126 502,254 -19.47%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 362,795 494,503 499,266 494,112 504,405 512,126 502,254 -19.47%
NOSH 536,774 2,574,200 2,574,200 2,573,500 2,573,500 2,573,500 2,573,500 -64.79%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -1.89% -2.35% -4.25% -7.89% -37.88% -29.42% -12.62% -
ROE -3.87% -3.20% -4.51% -4.64% -5.97% -5.60% -3.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 215.04 28.23 22.13 12.24 3.26 4.06 6.71 906.81%
EPS -3.79 -0.62 -0.87 -0.89 -1.17 -1.12 -0.77 189.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.1921 0.194 0.192 0.196 0.199 0.201 187.25%
Adjusted Per Share Value based on latest NOSH - 2,573,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.51 38.80 30.41 16.82 4.48 5.58 8.95 182.29%
EPS -0.75 -0.85 -1.20 -1.22 -1.61 -1.53 -1.03 -19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.264 0.2666 0.2638 0.2693 0.2734 0.2682 -19.48%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.22 0.03 0.03 0.035 0.04 0.045 0.06 -
P/RPS 0.10 0.11 0.14 0.29 1.23 1.11 0.89 -76.68%
P/EPS -5.81 -4.88 -3.43 -3.93 -3.42 -4.04 -7.74 -17.39%
EY -17.22 -20.51 -29.15 -25.46 -29.25 -24.78 -12.91 21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.16 0.15 0.18 0.20 0.23 0.30 -18.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 29/11/18 30/08/18 31/05/18 -
Price 0.235 0.23 0.025 0.035 0.04 0.04 0.05 -
P/RPS 0.11 0.81 0.11 0.29 1.23 0.99 0.75 -72.15%
P/EPS -6.20 -37.38 -2.86 -3.93 -3.42 -3.59 -6.45 -2.59%
EY -16.12 -2.68 -34.98 -25.46 -29.25 -27.88 -15.50 2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 1.20 0.13 0.18 0.20 0.20 0.25 -2.68%

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