[MAG] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -105.7%
YoY- -318.12%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 661,759 902,553 1,096,515 0 14,357 28,104 116,973 28.45%
PBT 43,009 69,110 112,942 -325 -818 -1,681 -5,627 -
Tax -11,006 -20,325 -29,541 0 650 -1,043 -843 44.95%
NP 32,003 48,785 83,401 -325 -168 -2,724 -6,470 -
-
NP to SH 29,112 43,604 75,936 -325 149 -3,016 -6,658 -
-
Tax Rate 25.59% 29.41% 26.16% - - - - -
Total Cost 629,756 853,768 1,013,114 325 14,525 30,828 123,443 26.54%
-
Net Worth 556,594 49,803,158 469,700 -1,484 3,010 4,439 0 -
Dividend
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - 4,697 - - - - -
Div Payout % - - 6.19% - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 556,594 49,803,158 469,700 -1,484 3,010 4,439 0 -
NOSH 2,348,500 2,348,500 2,348,500 148,500 150,526 147,979 133,750 51.29%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.84% 5.41% 7.61% 0.00% -1.17% -9.69% -5.53% -
ROE 5.23% 0.09% 16.17% 0.00% 4.95% -67.94% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 28.18 38.06 46.69 0.00 9.54 18.99 87.46 -15.09%
EPS 1.24 1.84 3.23 -0.22 0.10 -2.04 -4.98 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.237 21.00 0.20 -0.01 0.02 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,500
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 35.33 48.19 58.55 0.00 0.77 1.50 6.25 28.43%
EPS 1.55 2.33 4.05 -0.02 0.01 -0.16 -0.36 -
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.2972 26.5921 0.2508 -0.0008 0.0016 0.0024 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.035 0.045 0.07 0.015 0.05 0.12 0.04 -
P/RPS 0.12 0.12 0.15 0.00 0.52 0.63 0.05 13.48%
P/EPS 2.82 2.45 2.16 -6.85 50.51 -5.89 -0.80 -
EY 35.42 40.86 46.19 -14.59 1.98 -16.98 -124.45 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.00 0.35 0.00 2.50 4.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/08/17 30/08/16 26/08/15 - 26/09/12 30/09/11 28/09/10 -
Price 0.045 0.04 0.06 0.00 0.05 0.14 0.05 -
P/RPS 0.16 0.11 0.13 0.00 0.52 0.74 0.06 15.22%
P/EPS 3.63 2.18 1.86 0.00 50.51 -6.87 -1.00 -
EY 27.55 45.97 53.89 0.00 1.98 -14.56 -99.56 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.30 0.00 2.50 4.67 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