[MAG] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -59.08%
YoY- 15.31%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Revenue 99,928 47,964 54,381 419,086 612,602 0 0 -
PBT 31,540 10,809 -19,297 17,961 21,502 -936 -597 -
Tax -4,993 0 -21 -3,932 -8,134 0 -1,982 10.30%
NP 26,546 10,809 -19,318 14,029 13,368 -936 -2,580 -
-
NP to SH 26,552 10,820 -18,244 12,985 11,261 -936 -2,580 -
-
Tax Rate 15.83% 0.00% - 21.89% 37.83% - - -
Total Cost 73,381 37,154 73,699 405,057 599,234 936 2,580 42.67%
-
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,931 80.99%
Dividend
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,931 80.99%
NOSH 1,428,323 751,774 2,573,500 2,348,500 2,348,500 148,500 146,590 27.34%
Ratio Analysis
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
NP Margin 26.57% 22.54% -35.52% 3.35% 2.18% 0.00% 0.00% -
ROE 3.39% 2.05% -3.62% 2.36% 0.02% 0.00% -88.00% -
Per Share
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 7.02 6.55 2.11 17.84 26.08 0.00 0.00 -
EPS 1.93 1.64 -0.72 0.55 0.48 -0.63 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.72 0.196 0.234 21.70 -0.02 0.02 42.17%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
RPS 5.47 2.62 2.98 22.93 33.52 0.00 0.00 -
EPS 1.45 0.59 -1.00 0.71 0.62 -0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4287 0.2883 0.276 0.3007 27.885 -0.0016 0.0016 81.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 31/10/13 31/10/12 -
Price 0.20 0.20 0.04 0.05 0.035 0.015 0.015 -
P/RPS 2.85 3.05 1.89 0.28 0.13 0.00 0.00 -
P/EPS 10.73 13.53 -5.64 9.04 7.30 -2.38 -0.85 -
EY 9.32 7.39 -17.72 11.06 13.70 -42.02 -117.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.20 0.21 0.00 0.00 0.75 -7.49%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Date 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 17/12/13 27/12/12 -
Price 0.19 0.195 0.04 0.05 0.03 0.015 0.015 -
P/RPS 2.71 2.98 1.89 0.28 0.12 0.00 0.00 -
P/EPS 10.19 13.19 -5.64 9.04 6.26 -2.38 -0.85 -
EY 9.81 7.58 -17.72 11.06 15.98 -42.02 -117.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.20 0.21 0.00 0.00 0.75 -7.77%

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