[MAG] YoY TTM Result on 30-Sep-2019

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019
Profit Trend
QoQ- 11.45%
YoY- 53.41%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Revenue 175,784 333,837 796,072 1,128,017 0 0 202,860 -2.35%
PBT -102,793 -106,194 -15,651 117,763 -544 -4,783 -14,180 39.07%
Tax 940 392 642 -30,521 0 0 -6,125 -
NP -101,853 -105,802 -15,009 87,242 -544 -4,783 -20,305 30.80%
-
NP to SH -101,121 -105,185 -14,027 79,762 -544 -4,783 -21,921 28.99%
-
Tax Rate - - - 25.92% - - - -
Total Cost 277,637 439,639 811,081 1,040,775 544 4,783 223,165 3.70%
-
Net Worth 490,752 484,086 362,795 540,155 0 -7,425 274,328 10.16%
Dividend
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Div - - - 4,697 - - - -
Div Payout % - - - 5.89% - - - -
Equity
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Net Worth 490,752 484,086 362,795 540,155 0 -7,425 274,328 10.16%
NOSH 616,774 611,774 536,774 2,348,500 148,500 148,500 1,959,489 -17.50%
Ratio Analysis
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
NP Margin -57.94% -31.69% -1.89% 7.73% 0.00% 0.00% -10.01% -
ROE -20.61% -21.73% -3.87% 14.77% 0.00% 0.00% -7.99% -
Per Share
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 28.66 55.17 215.04 48.03 0.00 0.00 10.35 18.48%
EPS -16.48 -17.38 -3.79 3.40 -0.35 -3.22 -1.12 56.47%
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.98 0.23 0.00 -0.05 0.14 33.67%
Adjusted Per Share Value based on latest NOSH - 536,774
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
RPS 9.62 18.27 43.56 61.72 0.00 0.00 11.10 -2.35%
EPS -5.53 -5.76 -0.77 4.36 -0.03 -0.26 -1.20 28.97%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
NAPS 0.2685 0.2649 0.1985 0.2956 0.00 -0.0041 0.1501 10.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 -
Price 0.24 0.185 0.22 0.065 0.015 0.015 0.22 -
P/RPS 0.84 0.34 0.10 0.14 0.00 0.00 2.13 -14.35%
P/EPS -1.46 -1.06 -5.81 1.91 -4.24 -0.47 -19.67 -35.14%
EY -68.68 -93.96 -17.22 52.25 -23.57 -214.73 -5.09 54.23%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.22 0.28 0.00 0.00 1.57 -24.08%
Price Multiplier on Announcement Date
30/06/20 31/03/20 30/09/19 30/09/15 31/12/13 31/03/14 30/06/14 CAGR
Date 27/08/20 30/06/20 29/11/19 27/11/15 - - 18/08/14 -
Price 0.285 0.24 0.235 0.06 0.00 0.00 0.245 -
P/RPS 0.99 0.44 0.11 0.12 0.00 0.00 2.37 -13.52%
P/EPS -1.73 -1.38 -6.20 1.77 0.00 0.00 -21.90 -34.47%
EY -57.84 -72.43 -16.12 56.60 0.00 0.00 -4.57 52.59%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.24 0.26 0.00 0.00 1.75 -23.14%

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