KLSE (MYR): MAG (0095)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.195
Today's Change
0.00 (0.00%)
Day's Change
0.19 - 0.195
Trading Volume
2,346,700
Market Cap
365 Million
NOSH
1,873 Million
Latest Quarter
30-Sep-2024 [#1]
Announcement Date
29-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
27-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-30.09% | 62.57%
Revenue | NP to SH
329,044.000 | 40,411.000
RPS | P/RPS
17.57 Cent | 1.11
EPS | P/E | EY
2.16 Cent | 9.04 | 11.07%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.44 | 0.44
QoQ | YoY
11.05% | 19.23%
NP Margin | ROE
11.78% | 4.89%
F.Y. | Ann. Date
30-Sep-2024 | 29-Nov-2024
Latest Audited Result
30-Jun-2024
Announcement Date
30-Oct-2024
Next Audited Result
30-Jun-2025
Est. Ann. Date
30-Oct-2025
Est. Ann. Due Date
27-Dec-2025
Revenue | NP to SH
305,074.000 | 36,390.000
RPS | P/RPS
16.29 Cent | 1.20
EPS | P/E | EY
1.94 Cent | 10.04 | 9.96%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.43 | 0.45
YoY
5.5%
NP Margin | ROE
11.39% | 4.47%
F.Y. | Ann. Date
30-Jun-2024 | 30-Aug-2024
Revenue | NP to SH
283,820.000 | 41,788.000
RPS | P/RPS
15.15 Cent | 1.29
EPS | P/E | EY
2.23 Cent | 8.74 | 11.44%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
14.83% | 62.57%
NP Margin | ROE
14.72% | 5.06%
F.Y. | Ann. Date
30-Sep-2024 | 29-Nov-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 283,820 | 329,044 | 305,074 | 201,637 | 135,440 | 81,542 | 0 | 600,056 | 315,001 | 357,460 | 768,057 | 1,142,212 | -14.37% | |
PBT | 42,488 | 49,040 | 45,020 | 45,817 | 25,370 | 10,465 | 0 | -101,575 | -25,973 | 8,853 | 38,722 | 125,143 | -11.32% | |
Tax | -704 | -10,280 | -10,281 | -11,336 | -7,855 | -1,269 | 0 | -352 | 1,123 | -15,633 | -11,841 | -31,950 | -12.48% | |
NP | 41,784 | 38,760 | 34,739 | 34,481 | 17,515 | 9,196 | 0 | -101,927 | -24,850 | -6,780 | 26,881 | 93,193 | -10.95% | |
- | ||||||||||||||
NP to SH | 41,788 | 40,411 | 36,390 | 34,493 | 17,521 | 9,217 | 0 | -101,418 | -22,936 | -6,686 | 23,626 | 85,013 | -9.49% | |
- | ||||||||||||||
Tax Rate | 1.66% | 20.96% | 22.84% | 24.74% | 30.96% | 12.13% | - | - | - | 176.58% | 30.58% | 25.53% | - | |
Total Cost | 242,036 | 290,284 | 270,335 | 167,156 | 117,925 | 72,346 | 0 | 701,983 | 339,851 | 364,240 | 741,176 | 1,049,019 | -14.73% | |
- | ||||||||||||||
Net Worth | 825,650 | 825,650 | 814,698 | 762,203 | 721,661 | 541,277 | 462,637 | 474,203 | 494,112 | 514,321 | 551,897 | 52,888,977 | -38.78% |
Equity | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 825,650 | 825,650 | 814,698 | 762,203 | 721,661 | 541,277 | 462,637 | 474,203 | 494,112 | 514,321 | 551,897 | 52,888,977 | -38.78% | |
NOSH | 1,684,999 | 1,684,999 | 1,667,900 | 1,590,838 | 1,443,323 | 751,774 | 578,297 | 596,774 | 2,573,500 | 2,348,500 | 2,348,500 | 2,350,621 | -3.95% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 14.72% | 11.78% | 11.39% | 17.10% | 12.93% | 11.28% | 0.00% | -16.99% | -7.89% | -1.90% | 3.50% | 8.16% | - | |
ROE | 5.06% | 4.89% | 4.47% | 4.53% | 2.43% | 1.70% | 0.00% | -21.39% | -4.64% | -1.30% | 4.28% | 0.16% | - |
Per Share | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 16.84 | 19.53 | 18.35 | 12.70 | 9.38 | 10.85 | 0.00 | 103.76 | 12.24 | 15.22 | 32.70 | 48.59 | -10.81% | |
EPS | 2.48 | 2.40 | 2.22 | 2.28 | 1.26 | 1.37 | 0.00 | -25.44 | -0.90 | -0.29 | 1.01 | 3.62 | -5.58% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.49 | 0.49 | 0.49 | 0.48 | 0.50 | 0.72 | 0.80 | 0.82 | 0.192 | 0.219 | 0.235 | 22.50 | -36.23% |
Adjusted Per Share Value based on latest NOSH - 1,684,999 | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 15.15 | 17.57 | 16.29 | 10.77 | 7.23 | 4.35 | 0.00 | 32.04 | 16.82 | 19.09 | 41.01 | 60.99 | -14.37% | |
EPS | 2.23 | 2.16 | 1.94 | 1.84 | 0.94 | 0.49 | 0.00 | -5.42 | -1.22 | -0.36 | 1.26 | 4.54 | -9.51% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.4409 | 0.4409 | 0.435 | 0.407 | 0.3853 | 0.289 | 0.247 | 0.2532 | 0.2638 | 0.2746 | 0.2947 | 28.2398 | -38.78% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/09/24 | 30/09/24 | 28/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | - | |
Price | 0.17 | 0.17 | 0.18 | 0.215 | 0.18 | 0.195 | 0.24 | 0.235 | 0.035 | 0.045 | 0.03 | 0.065 | - | |
P/RPS | 1.01 | 0.87 | 0.98 | 1.69 | 1.92 | 1.80 | 0.00 | 0.23 | 0.29 | 0.30 | 0.09 | 0.13 | 26.81% | |
P/EPS | 6.85 | 7.09 | 8.22 | 9.90 | 14.83 | 15.90 | 0.00 | -1.34 | -3.93 | -15.81 | 2.98 | 1.80 | 19.55% | |
EY | 14.59 | 14.11 | 12.16 | 10.10 | 6.74 | 6.29 | 0.00 | -74.63 | -25.46 | -6.33 | 33.53 | 55.64 | -16.37% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.35 | 0.35 | 0.37 | 0.45 | 0.36 | 0.27 | 0.30 | 0.29 | 0.18 | 0.21 | 0.13 | 0.00 | - |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 30/06/24 | 30/06/23 | 30/06/22 | 30/06/21 | 30/06/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/11/24 | 29/11/24 | 30/08/24 | 30/08/23 | 30/08/22 | 30/09/21 | - | 28/02/20 | 28/02/19 | 28/02/18 | 28/02/17 | 29/02/16 | - | |
Price | 0.18 | 0.18 | 0.175 | 0.205 | 0.18 | 0.175 | 0.00 | 0.215 | 0.035 | 0.06 | 0.03 | 0.06 | - | |
P/RPS | 1.07 | 0.92 | 0.95 | 1.61 | 1.92 | 1.61 | 0.00 | 0.21 | 0.29 | 0.39 | 0.09 | 0.12 | 27.54% | |
P/EPS | 7.26 | 7.51 | 8.00 | 9.44 | 14.83 | 14.27 | 0.00 | -1.23 | -3.93 | -21.08 | 2.98 | 1.66 | 20.31% | |
EY | 13.78 | 13.32 | 12.51 | 10.60 | 6.74 | 7.01 | 0.00 | -81.57 | -25.46 | -4.74 | 33.53 | 60.28 | -16.88% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.37 | 0.37 | 0.36 | 0.43 | 0.36 | 0.24 | 0.00 | 0.26 | 0.18 | 0.27 | 0.13 | 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.
profitable company good for long term investment. For those without holding power.. hehehe
2023-09-04 10:25
Final div proposed, still a long way to go, needs approval during AGM, then only fixed the xd and pd
2023-09-05 12:24
so undervalue stock also no people see ? literally a gold mine.. Pertama shoot from rm0.7 - rm3 , Im calling this first and last time. Mag will hit rm1.5
2023-09-13 19:35
H5 @shines no worries we are here for great harvest hope it will up in no time like what @sapurainsider review, we r here for little gain
2023-09-14 08:39
Bored counter , but once burst it will go crazy ! obviously undervalue af , Be patient and wait.
2023-09-28 22:06
A bit dissapointing.. but not all that bad..considering most companies are reporting losses or lower profits. Its revenue was up but margins dropped to about 13% ...still backed up by net assets per share of 47 sen.. Hopefully it uses its cash to generate more profits in the quarters ahead...
2023-11-30 10:34
Time to dispose the mother and utilise the sale proceeds to convert the W.
2024-02-15 13:54
why is mag buying rate 90% above for past week . but prices pathetic vs OFB , ptrb
2024-08-13 15:19
bought a few MAG at 0.175 (9.00am, 2 september 2024), my very first ace market stock. revenue / EPS improved a lot, still can get at lowest pre QR price of 0.175, net asset > total liabilities. annualized current QR PE is less than 5. pawn business is a never sunset business while mag's prawn business is shown to be growing.
2024-09-02 09:03
Dividend again? Why only 0.1 sen? Should be at least 0.5 sen nobody attend coming AGM to complain?
1 month ago
Mag 18.5 cents
Please looking at 17-17.5 as accumulate.
Can long term at least 1 year.
17/11/24 10.10pm
1 month ago
speakup
before QR was 19sen
now 21sen
already up 2sen = 10%
2023-09-01 16:43