MAG Holdings Berhad (KLSE:MAG)
Malaysia
· Delayed Price · Currency is MYR 0.165
0.00 (0.00%)
At close: Apr 28, 2026
MAG Holdings Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | 2021 - 2017 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | 2021 - 2017 |
| Revenue | 429.9 | 344.7 | 305.07 | 201.64 | 137.11 | Upgrade
|
| Revenue Growth (YoY) | 24.72% | 12.99% | 51.30% | 47.07% | 158.16% | Upgrade
|
| Cost of Revenue | 335.67 | 263.92 | 237.87 | 134.41 | 91.69 | Upgrade
|
| Gross Profit | 94.22 | 80.78 | 67.21 | 67.22 | 45.42 | Upgrade
|
| Selling, General & Admin | 31.04 | 29.63 | 23.99 | 28.1 | 19.21 | Upgrade
|
| Other Operating Expenses | - | - | -0.07 | -12.06 | -0.13 | Upgrade
|
| Operating Expenses | 31.04 | 29.63 | 23.93 | 16.04 | 19.08 | Upgrade
|
| Operating Income | 63.19 | 51.15 | 43.28 | 51.19 | 26.34 | Upgrade
|
| Interest Expense | -19.78 | -18.32 | -12.34 | -13.71 | -9.19 | Upgrade
|
| Interest & Investment Income | 7.44 | - | 13.09 | 7.87 | 8.16 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.76 | 9.01 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -241.33 | 5.85 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | -186.73 | 47.68 | 44.03 | 45.34 | 25.3 | Upgrade
|
| Pretax Income | -186.73 | 47.68 | 44.03 | 45.34 | 25.3 | Upgrade
|
| Income Tax Expense | 17.66 | 0.72 | 11.33 | 11.19 | 7.58 | Upgrade
|
| Earnings From Continuing Operations | -204.38 | 46.97 | 32.7 | 34.15 | 17.72 | Upgrade
|
| Net Income to Company | -204.38 | 46.97 | 32.7 | 34.15 | 17.72 | Upgrade
|
| Minority Interest in Earnings | 0 | 0 | 1.65 | 0.01 | 0.01 | Upgrade
|
| Net Income | -204.38 | 46.97 | 34.35 | 34.16 | 17.73 | Upgrade
|
| Net Income to Common | -204.38 | 46.97 | 34.35 | 34.16 | 17.73 | Upgrade
|
| Net Income Growth | - | 36.74% | 0.54% | 92.73% | 189.22% | Upgrade
|
| Shares Outstanding (Basic) | 1,868 | 1,857 | 1,663 | 1,498 | 1,393 | Upgrade
|
| Shares Outstanding (Diluted) | 1,868 | 1,879 | 1,699 | 1,546 | 1,440 | Upgrade
|
| Shares Change (YoY) | -0.62% | 10.62% | 9.90% | 7.38% | 106.58% | Upgrade
|
| EPS (Basic) | -0.11 | 0.03 | 0.02 | 0.02 | 0.01 | Upgrade
|
| EPS (Diluted) | -0.11 | 0.03 | 0.02 | 0.02 | 0.01 | Upgrade
|
| EPS Growth | - | 23.76% | -8.60% | 79.69% | 39.86% | Upgrade
|
| Free Cash Flow | -198.81 | -164.49 | 4.25 | -7.88 | -16.03 | Upgrade
|
| Free Cash Flow Per Share | -0.11 | -0.09 | 0.00 | -0.01 | -0.01 | Upgrade
|
| Dividend Per Share | - | - | 0.001 | 0.001 | - | Upgrade
|
| Gross Margin | 21.92% | 23.43% | 22.03% | 33.34% | 33.13% | Upgrade
|
| Operating Margin | 14.70% | 14.84% | 14.19% | 25.39% | 19.21% | Upgrade
|
| Profit Margin | -47.54% | 13.63% | 11.26% | 16.94% | 12.93% | Upgrade
|
| Free Cash Flow Margin | -46.25% | -47.72% | 1.39% | -3.91% | -11.69% | Upgrade
|
| EBITDA | 78.63 | 66.25 | 56.88 | 62.99 | 37.1 | Upgrade
|
| EBITDA Margin | 18.29% | 19.22% | 18.64% | 31.24% | 27.06% | Upgrade
|
| D&A For EBITDA | 15.44 | 15.1 | 13.6 | 11.81 | 10.76 | Upgrade
|
| EBIT | 63.19 | 51.15 | 43.28 | 51.19 | 26.34 | Upgrade
|
| EBIT Margin | 14.70% | 14.84% | 14.19% | 25.39% | 19.21% | Upgrade
|
| Effective Tax Rate | - | 1.51% | 25.74% | 24.69% | 29.96% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.