[MAG] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -5905.0%
YoY- -209.32%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 188,088 151,500 151,133 142,680 140,132 175,902 175,990 4.53%
PBT -10,096 -7,572 -3,505 -2,282 -32 2,790 2,840 -
Tax 3,992 1,213 482 -40 72 -930 -970 -
NP -6,104 -6,359 -3,022 -2,322 40 1,860 1,869 -
-
NP to SH 6,104 -6,359 -3,022 -2,322 40 1,860 1,869 120.28%
-
Tax Rate - - - - - 33.33% 34.15% -
Total Cost 194,192 157,859 154,155 145,002 140,092 174,042 174,121 7.55%
-
Net Worth 17,952 17,989 22,445 24,559 24,743 24,743 27,135 -24.09%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 17,952 17,989 22,445 24,559 24,743 24,743 27,135 -24.09%
NOSH 224,411 224,871 224,455 223,269 224,938 224,938 226,128 -0.50%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -3.25% -4.20% -2.00% -1.63% 0.03% 1.06% 1.06% -
ROE 34.00% -35.35% -13.47% -9.45% 0.16% 7.52% 6.89% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 83.81 67.37 67.33 63.90 62.30 78.20 77.83 5.06%
EPS -2.72 -2.83 -1.35 -1.04 0.00 0.83 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.11 0.11 0.11 0.12 -23.70%
Adjusted Per Share Value based on latest NOSH - 225,192
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 10.29 8.29 8.27 7.81 7.67 9.62 9.63 4.52%
EPS 0.33 -0.35 -0.17 -0.13 0.00 0.10 0.10 121.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0098 0.0123 0.0134 0.0135 0.0135 0.0148 -24.04%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.06 0.05 0.03 0.07 0.08 0.09 0.18 -
P/RPS 0.07 0.07 0.04 0.11 0.13 0.12 0.23 -54.78%
P/EPS 2.21 -1.77 -2.23 -6.73 449.88 10.88 21.77 -78.26%
EY 45.33 -56.56 -44.89 -14.86 0.22 9.19 4.59 360.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.30 0.64 0.73 0.82 1.50 -37.03%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 27/06/08 31/03/08 31/12/07 -
Price 0.08 0.09 0.09 0.06 0.11 0.09 0.13 -
P/RPS 0.10 0.13 0.13 0.09 0.18 0.12 0.17 -29.81%
P/EPS 2.94 -3.18 -6.68 -5.77 618.58 10.88 15.73 -67.34%
EY 34.00 -31.42 -14.96 -17.33 0.16 9.19 6.36 206.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 0.90 0.55 1.00 0.82 1.08 -5.00%

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.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment