[MAG] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 364.77%
YoY- 3524.62%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Revenue 55,656 815,128 1,181,128 1,552,948 0 820 352 107.78%
PBT 11,536 92,000 93,852 240,904 -632 -876 -1,836 -
Tax 0 -22,992 -26,332 -57,732 0 900 -1,296 -
NP 11,536 69,008 67,520 183,172 -632 24 -3,132 -
-
NP to SH 12,168 62,872 59,464 167,796 -632 92 -3,132 -
-
Tax Rate 0.00% 24.99% 28.06% 23.96% - - - -
Total Cost 44,120 746,120 1,113,608 1,369,776 632 796 3,484 44.29%
-
Net Worth 502,254 565,988 504,927 445,268 -1,484 0 6,356 87.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 502,254 565,988 504,927 445,268 -1,484 0 6,356 87.97%
NOSH 2,573,500 2,348,500 2,348,500 2,343,519 148,500 143,675 158,909 49.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 20.73% 8.47% 5.72% 11.80% 0.00% 2.93% -889.77% -
ROE 2.42% 11.11% 11.78% 37.68% 0.00% 0.00% -49.27% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.23 34.71 50.29 66.27 0.00 0.57 0.22 39.73%
EPS 0.48 2.68 2.52 7.16 -0.44 0.00 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.201 0.241 0.215 0.19 -0.01 0.00 0.04 26.26%
Adjusted Per Share Value based on latest NOSH - 2,343,519
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
RPS 2.97 43.52 63.07 82.92 0.00 0.04 0.02 105.91%
EPS 0.65 3.36 3.18 8.96 -0.03 0.00 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2682 0.3022 0.2696 0.2377 -0.0008 0.00 0.0034 87.93%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 -
Price 0.06 0.045 0.06 0.12 0.015 0.16 0.16 -
P/RPS 2.69 0.13 0.12 0.18 0.00 28.03 72.23 -37.82%
P/EPS 12.32 1.68 2.37 1.68 -3.52 249.87 -8.12 -
EY 8.12 59.49 42.20 59.67 -28.37 0.40 -12.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.28 0.63 0.00 0.00 4.00 -31.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 CAGR
Date 31/05/18 31/05/17 01/09/16 26/08/15 28/06/13 29/06/12 29/06/11 -
Price 0.05 0.04 0.04 0.06 0.015 0.06 0.16 -
P/RPS 2.24 0.12 0.08 0.09 0.00 10.51 72.23 -39.44%
P/EPS 10.27 1.49 1.58 0.84 -3.52 93.70 -8.12 -
EY 9.74 66.93 63.30 119.33 -28.37 1.07 -12.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.19 0.32 0.00 0.00 4.00 -32.99%

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