[MAG] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -72.58%
YoY- 115.49%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 73,617 32,697 50,610 440,726 28,972 282,002 388,300 -22.55%
PBT 16,639 12,060 8,351 2,476 -6,575 23,106 18,797 -1.85%
Tax -1,050 432 0 -1,292 -10 -5,748 -6,583 -24.58%
NP 15,589 12,492 8,351 1,184 -6,585 17,358 12,214 3.82%
-
NP to SH 15,592 12,495 8,363 952 -6,144 15,866 10,360 6.48%
-
Tax Rate 6.31% -3.58% 0.00% 52.18% - 24.88% 35.02% -
Total Cost 58,028 20,205 42,259 439,542 35,557 264,644 376,086 -24.96%
-
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 50,023,048 -48.03%
Dividend
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 707,228 814,684 503,048 494,503 512,126 556,594 50,023,048 -48.03%
NOSH 1,443,323 1,413,323 701,774 2,574,200 2,573,500 2,348,500 2,348,500 -7.20%
Ratio Analysis
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.18% 38.21% 16.50% 0.27% -22.73% 6.16% 3.15% -
ROE 2.20% 1.53% 1.66% 0.19% -1.20% 2.85% 0.02% -
Per Share
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 5.10 2.33 7.34 17.12 1.13 12.01 16.53 -16.53%
EPS 1.08 0.92 1.30 0.04 -0.24 0.68 0.44 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.58 0.73 0.1921 0.199 0.237 21.30 -43.99%
Adjusted Per Share Value based on latest NOSH - 2,574,200
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 3.93 1.75 2.70 23.53 1.55 15.06 20.73 -22.55%
EPS 0.83 0.67 0.45 0.05 -0.33 0.85 0.55 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3776 0.435 0.2686 0.264 0.2734 0.2972 26.7095 -48.03%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.185 0.215 0.20 0.03 0.045 0.035 0.045 -
P/RPS 3.63 9.24 2.72 0.18 4.00 0.29 0.27 49.08%
P/EPS 17.13 24.17 16.48 81.12 -18.85 5.18 10.20 8.29%
EY 5.84 4.14 6.07 1.23 -5.31 19.30 9.80 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.27 0.16 0.23 0.15 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/02/23 24/02/22 23/02/21 30/08/19 30/08/18 28/08/17 30/08/16 -
Price 0.19 0.215 0.20 0.23 0.04 0.045 0.04 -
P/RPS 3.73 9.24 2.72 1.34 3.55 0.37 0.24 52.44%
P/EPS 17.59 24.17 16.48 621.92 -16.75 6.66 9.07 10.71%
EY 5.69 4.14 6.07 0.16 -5.97 15.01 11.03 -9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.27 1.20 0.20 0.19 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