MAG Holdings Berhad (KLSE:MAG)
Malaysia · Delayed Price · Currency is MYR 0.1550
0.00 (0.00%)
At close: Sep 22, 2026
MAG Holdings Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 374.82 | 383.6 | 344.7 | 305.07 | 201.64 | 137.11 | |
Revenue Growth | 8.46% | 11.29% | 12.99% | 51.30% | 47.07% | 158.16% |
Cost of Revenue | 315.57 | 306.03 | 263.92 | 237.87 | 134.41 | 91.69 |
Gross Profit | 59.26 | 77.58 | 80.78 | 67.21 | 67.22 | 45.42 |
Selling, General & Admin | 33.95 | 38.36 | 29.63 | 22.41 | 28.1 | 19.21 |
Amortization of Goodwill & Intangibles | 2.37 | 2.37 | - | 1.58 | - | - |
Other Operating Expenses | -57.94 | -57.94 | - | -7.72 | -14.65 | -0.13 |
Operating Expenses | -21.81 | -17.4 | 29.63 | 16.28 | 13.45 | 19.08 |
Operating Income | 81.07 | 94.98 | 51.15 | 50.93 | 53.77 | 26.34 |
Interest Expense | -14.08 | -18.01 | -18.32 | -12.34 | -13.71 | -9.19 |
Interest & Investment Income | 6.69 | 6.69 | - | 5.44 | 5.28 | 8.16 |
Currency Exchange Gain (Loss) | -0.11 | -0.12 | 9.01 | - | - | - |
Other Non Operating Income (Expenses) | -4.96 | -2.57 | 5.85 | - | - | - |
EBT Excluding Unusual Items | 68.62 | 80.97 | 47.68 | 44.03 | 45.34 | 25.3 |
Other Unusual Items | -283.25 | -283.25 | - | - | - | - |
Pretax Income | -214.63 | -202.28 | 47.68 | 44.03 | 45.34 | 25.3 |
Income Tax Expense | 17.39 | 17.27 | 0.72 | 11.33 | 11.19 | 7.58 |
Earnings From Continuing Operations | -232.03 | -219.55 | 46.97 | 32.7 | 34.15 | 17.72 |
Net Income to Company | -232.03 | -219.55 | 46.97 | 32.7 | 34.15 | 17.72 |
Minority Interest in Earnings | 0 | 0 | 0 | 1.65 | 0.01 | 0.01 |
Net Income | -232.03 | -219.55 | 46.97 | 34.35 | 34.16 | 17.73 |
Net Income to Common | -232.03 | -219.55 | 46.97 | 34.35 | 34.16 | 17.73 |
Net Income Growth | - | - | 36.74% | 0.54% | 92.73% | 189.22% |
Shares Outstanding (Basic) | 1,868 | 1,868 | 1,857 | 1,663 | 1,498 | 1,393 |
Shares Outstanding (Diluted) | 1,868 | 1,868 | 1,879 | 1,699 | 1,546 | 1,440 |
Shares Change | 4.64% | -0.62% | 10.61% | 9.90% | 7.38% | 106.58% |
EPS (Basic) | -0.12 | -0.12 | 0.03 | 0.02 | 0.02 | 0.01 |
EPS (Diluted) | -0.12 | -0.12 | 0.03 | 0.02 | 0.02 | 0.01 |
EPS Growth | - | - | 23.77% | -8.60% | 79.69% | 39.86% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | - | -201.86 | -164.49 | 4.25 | -7.88 | -16.03 |
Free Cash Flow Per Share | - | -0.11 | -0.09 | 0.00 | -0.01 | -0.01 |
Dividend Per Share | - | - | - | 0.001 | 0.001 | - |
Dividend Growth | - | - | - | 0% | - | - |
Gross Margin | 15.81% | 20.22% | 23.43% | 22.03% | 33.34% | 33.13% |
Operating Margin | 21.63% | 24.76% | 14.84% | 16.70% | 26.67% | 19.21% |
Profit Margin | -61.90% | -57.23% | 13.63% | 11.26% | 16.94% | 12.93% |
Free Cash Flow Margin | - | -52.62% | -47.72% | 1.39% | -3.91% | -11.69% |
EBITDA | - | 109.88 | 66.25 | 62.62 | 65.58 | 37.1 |
EBITDA Margin | - | 28.64% | 19.22% | 20.53% | 32.52% | 27.06% |
D&A For EBITDA | - | 14.9 | 15.1 | 11.69 | 11.81 | 10.76 |
EBIT | 81.07 | 94.98 | 51.15 | 50.93 | 53.77 | 26.34 |
EBIT Margin | 21.63% | 24.76% | 14.84% | 16.70% | 26.67% | 19.21% |
Effective Tax Rate | - | - | 1.51% | 25.74% | 24.69% | 29.96% |