[MAG] YoY TTM 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- -14.47%
YoY- 5.34%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 31/10/13 31/10/12 CAGR
Revenue 100,530 53,721 83,931 622,920 729,153 0 6,466 33.81%
PBT 21,509 12,946 -19,091 36,044 40,236 -544 -353 -
Tax -5,014 0 -12,700 -8,689 -13,194 0 -1,088 17.61%
NP 16,495 12,946 -31,791 27,355 27,042 -544 -1,441 -
-
NP to SH 16,507 12,919 -30,108 24,899 23,636 -544 -1,488 -
-
Tax Rate 23.31% 0.00% - 24.11% 32.79% - - -
Total Cost 84,035 40,775 115,722 595,565 702,111 544 7,907 28.52%
-
Net Worth 783,469 526,878 504,405 549,548 50,962,451 -2,969 2,972 80.72%
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 2,972 80.72%
NOSH 1,428,323 751,774 2,573,500 2,348,500 2,348,500 148,500 148,606 27.15%
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 16.41% 24.10% -37.88% 4.39% 3.71% 0.00% -22.29% -
ROE 2.11% 2.45% -5.97% 4.53% 0.05% 0.00% -50.07% -
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 7.06 7.34 3.26 26.52 31.05 0.00 4.35 5.27%
EPS 1.16 1.77 -1.17 1.06 1.01 -0.37 -1.00 -
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 5.50 2.94 4.59 34.08 39.90 0.00 0.35 33.96%
EPS 0.90 0.71 -1.65 1.36 1.29 -0.03 -0.08 -
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 2.83 2.72 1.23 0.19 0.11 0.00 0.34 25.22%
P/EPS 17.26 11.33 -3.42 4.72 3.48 -4.09 -1.50 -
EY 5.79 8.83 -29.25 21.20 28.76 -24.42 -66.75 -
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 - 27/12/12 -
Price 0.19 0.195 0.04 0.05 0.03 0.00 0.015 -
P/RPS 2.69 2.66 1.23 0.19 0.10 0.00 0.34 24.55%
P/EPS 16.40 11.05 -3.42 4.72 2.98 0.00 -1.50 -
EY 6.10 9.05 -29.25 21.20 33.55 0.00 -66.75 -
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