[MAG] YoY Cumulative Quarter Result on 31-Dec-2013

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
Revenue 600,056 521,857 872,511 0 0 0 0 -
PBT -101,575 -4,151 101,034 0 0 0 0 -
Tax -352 -497 -24,857 0 0 0 0 -
NP -101,927 -4,648 76,177 0 0 0 0 -
-
NP to SH -101,418 -4,774 69,823 0 0 0 0 -
-
Tax Rate - - 24.60% - - - - -
Total Cost 701,983 526,505 796,334 0 0 0 0 -
-
Net Worth 474,203 362,795 540,155 0 0 0 0 -
Dividend
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
Div - - 4,697 - - - - -
Div Payout % - - 6.73% - - - - -
Equity
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
Net Worth 474,203 362,795 540,155 0 0 0 0 -
NOSH 596,774 536,774 2,348,500 147,868 146,590 148,500 148,500 24.90%
Ratio Analysis
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
NP Margin -16.99% -0.89% 8.73% 0.00% 0.00% 0.00% 0.00% -
ROE -21.39% -1.32% 12.93% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
RPS 103.76 140.97 37.15 0.00 0.00 0.00 0.00 -
EPS -25.44 -1.41 2.97 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.98 0.23 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 153,846
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
RPS 32.04 27.86 46.59 0.00 0.00 0.00 0.00 -
EPS -5.42 -0.25 3.73 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.1937 0.2884 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
Date 31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 28/06/13 30/09/13 -
Price 0.235 0.22 0.065 0.015 0.015 0.015 0.015 -
P/RPS 0.23 0.16 0.17 0.00 0.00 0.00 0.00 -
P/EPS -1.34 -17.06 2.19 0.00 0.00 0.00 0.00 -
EY -74.63 -5.86 45.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/09/15 31/12/13 31/12/12 30/06/13 30/09/13 CAGR
Date 28/02/20 29/11/19 27/11/15 28/02/14 - - - -
Price 0.215 0.235 0.06 0.015 0.00 0.00 0.00 -
P/RPS 0.21 0.17 0.16 0.00 0.00 0.00 0.00 -
P/EPS -1.23 -18.22 2.02 0.00 0.00 0.00 0.00 -
EY -81.57 -5.49 49.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.00 0.00 0.00 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