[MAG] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -878.26%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 0 0 0 0 820 36,964 273 -
PBT -4,537 0 -597 -716 -876 -2,708 -2,602 55.75%
Tax -1,505 0 -1,982 1,336 900 0 -2,261 -27.70%
NP -6,042 0 -2,580 620 24 -2,708 -4,864 18.86%
-
NP to SH -6,042 0 -2,580 -716 92 -2,658 -4,864 18.86%
-
Tax Rate - - - - - - - -
Total Cost 6,042 0 2,580 -620 796 39,672 5,137 13.80%
-
Net Worth -1,484 0 2,931 2,919 0 4,310 4,226 -
Dividend
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth -1,484 0 2,931 2,919 0 4,310 4,226 -
NOSH 148,452 146,590 146,590 145,999 143,675 143,675 140,890 4.25%
Ratio Analysis
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 2.93% -7.33% -1,779.51% -
ROE 0.00% 0.00% -88.00% -24.52% 0.00% -61.67% -115.08% -
Per Share
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.57 25.73 0.19 -
EPS -4.07 0.00 -1.76 0.40 0.00 -1.85 -3.41 15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.00 0.02 0.02 0.00 0.03 0.03 -
Adjusted Per Share Value based on latest NOSH - 150,526
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.00 0.00 0.00 0.00 0.04 1.97 0.01 -
EPS -0.32 0.00 -0.14 -0.04 0.00 -0.14 -0.26 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0008 0.00 0.0016 0.0016 0.00 0.0023 0.0023 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.015 0.015 0.015 0.05 0.16 0.14 0.10 -
P/RPS 0.00 0.00 0.00 0.00 28.03 98.12 51.55 -
P/EPS -0.37 0.00 -0.85 -10.20 249.87 -5.67 -2.90 -80.61%
EY -271.33 0.00 -117.33 -9.81 0.40 -17.65 -34.52 417.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 2.50 0.00 7.00 3.33 -
Price Multiplier on Announcement Date
31/01/13 31/12/12 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 29/03/13 - 27/12/12 26/09/12 29/06/12 30/03/12 30/03/12 -
Price 0.015 0.00 0.015 0.05 0.06 0.17 0.17 -
P/RPS 0.00 0.00 0.00 0.00 10.51 119.15 87.63 -
P/EPS -0.37 0.00 -0.85 -10.20 93.70 -6.88 -4.92 -87.28%
EY -271.33 0.00 -117.33 -9.81 1.07 -14.53 -20.31 689.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 2.50 0.00 8.50 5.67 -

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