[MAG] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
01-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -31.86%
YoY- 18.28%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Revenue 569,543 167,592 676,557 1,049,257 1,059,653 0 25,380 56.75%
PBT -24,573 -11,263 38,259 88,380 88,941 -233 -2,144 42.25%
Tax 379 -9,885 -11,006 -24,100 -31,891 -1,738 225 7.82%
NP -24,194 -21,148 27,253 64,280 57,050 -1,971 -1,919 44.22%
-
NP to SH -22,506 -19,362 24,478 57,930 48,978 -1,971 -1,602 46.49%
-
Tax Rate - - 28.77% 27.27% 35.86% - - -
Total Cost 593,737 188,740 649,304 984,977 1,002,603 1,971 27,299 56.04%
-
Net Worth 499,266 502,254 565,988 507,331 445,268 -1,484 1,319 135.79%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Net Worth 499,266 502,254 565,988 507,331 445,268 -1,484 1,319 135.79%
NOSH 2,574,200 2,573,500 2,348,500 2,348,500 2,343,519 148,500 65,999 69.78%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
NP Margin -4.25% -12.62% 4.03% 6.13% 5.38% 0.00% -7.56% -
ROE -4.51% -3.86% 4.32% 11.42% 11.00% 0.00% -121.36% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 22.13 6.71 28.81 44.47 45.22 0.00 38.45 -7.67%
EPS -0.87 -0.77 1.04 2.45 2.09 -1.33 -2.43 -13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.201 0.241 0.215 0.19 -0.01 0.02 38.86%
Adjusted Per Share Value based on latest NOSH - 2,348,500
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
RPS 30.41 8.95 36.12 56.02 56.58 0.00 1.36 56.67%
EPS -1.20 -1.03 1.31 3.09 2.62 -0.11 -0.09 45.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2666 0.2682 0.3022 0.2709 0.2377 -0.0008 0.0007 136.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 -
Price 0.03 0.06 0.045 0.06 0.12 0.015 0.16 -
P/RPS 0.14 0.89 0.16 0.13 0.27 0.00 0.42 -14.67%
P/EPS -3.43 -7.74 4.32 2.44 5.74 -1.13 -6.59 -9.00%
EY -29.15 -12.91 23.16 40.92 17.42 -88.48 -15.17 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.30 0.19 0.28 0.63 0.00 8.00 -43.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 30/04/13 30/04/12 CAGR
Date 31/05/19 31/05/18 31/05/17 01/09/16 26/08/15 - 29/06/12 -
Price 0.025 0.05 0.04 0.04 0.06 0.00 0.06 -
P/RPS 0.11 0.75 0.14 0.09 0.13 0.00 0.16 -5.27%
P/EPS -2.86 -6.45 3.84 1.63 2.87 0.00 -2.47 2.14%
EY -34.98 -15.50 26.06 61.37 34.83 0.00 -40.45 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.25 0.17 0.19 0.32 0.00 3.00 -36.46%

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