[MAG] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 195.99%
YoY- 15160.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 160,808 172,450 184,960 188,088 151,500 151,133 142,680 8.27%
PBT -7,611 -4,108 -7,930 -10,096 -7,572 -3,505 -2,282 122.73%
Tax 170 938 3,202 3,992 1,213 482 -40 -
NP -7,441 -3,169 -4,728 -6,104 -6,359 -3,022 -2,322 116.89%
-
NP to SH -7,441 -3,033 -4,728 6,104 -6,359 -3,022 -2,322 116.89%
-
Tax Rate - - - - - - - -
Total Cost 168,249 175,619 189,688 194,192 157,859 154,155 145,002 10.39%
-
Net Worth 11,240 15,767 15,760 17,952 17,989 22,445 24,559 -40.52%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 11,240 15,767 15,760 17,952 17,989 22,445 24,559 -40.52%
NOSH 224,819 225,247 225,142 224,411 224,871 224,455 223,269 0.46%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -4.63% -1.84% -2.56% -3.25% -4.20% -2.00% -1.63% -
ROE -66.20% -19.24% -30.00% 34.00% -35.35% -13.47% -9.45% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 71.53 76.56 82.15 83.81 67.37 67.33 63.90 7.78%
EPS -3.31 -1.35 -2.10 -2.72 -2.83 -1.35 -1.04 115.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.07 0.08 0.08 0.10 0.11 -40.79%
Adjusted Per Share Value based on latest NOSH - 224,411
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 8.59 9.21 9.88 10.04 8.09 8.07 7.62 8.29%
EPS -0.40 -0.16 -0.25 0.33 -0.34 -0.16 -0.12 122.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0084 0.0084 0.0096 0.0096 0.012 0.0131 -40.49%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.09 0.09 0.07 0.06 0.05 0.03 0.07 -
P/RPS 0.13 0.12 0.09 0.07 0.07 0.04 0.11 11.74%
P/EPS -2.72 -6.68 -3.33 2.21 -1.77 -2.23 -6.73 -45.24%
EY -36.78 -14.96 -30.00 45.33 -56.56 -44.89 -14.86 82.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.29 1.00 0.75 0.63 0.30 0.64 98.87%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 22/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 -
Price 0.06 0.10 0.08 0.08 0.09 0.09 0.06 -
P/RPS 0.08 0.13 0.10 0.10 0.13 0.13 0.09 -7.53%
P/EPS -1.81 -7.43 -3.81 2.94 -3.18 -6.68 -5.77 -53.73%
EY -55.16 -13.47 -26.25 34.00 -31.42 -14.96 -17.33 115.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.43 1.14 1.00 1.13 0.90 0.55 67.98%

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