[MAG] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 51.69%
YoY- -130.97%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 187,770 210,872 221,549 221,624 203,744 181,296 129,726 28.04%
PBT 3,446 4,552 -147 -140 -654 -2,064 1,736 58.14%
Tax -1,322 -1,672 -517 -232 -116 228 -756 45.29%
NP 2,124 2,880 -664 -372 -770 -1,836 980 67.71%
-
NP to SH 2,124 2,880 -664 -372 -770 -1,836 980 67.71%
-
Tax Rate 38.36% 36.73% - - - - 43.55% -
Total Cost 185,646 207,992 222,213 221,996 204,514 183,132 128,746 27.72%
-
Net Worth 24,855 24,750 24,346 25,575 24,911 25,244 14,767 41.63%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 24,855 24,750 24,346 25,575 24,911 25,244 14,767 41.63%
NOSH 225,957 225,000 221,333 232,500 226,470 229,499 134,246 41.63%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 1.13% 1.37% -0.30% -0.17% -0.38% -1.01% 0.76% -
ROE 8.55% 11.64% -2.73% -1.45% -3.09% -7.27% 6.64% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 83.10 93.72 100.10 95.32 89.96 79.00 96.63 -9.59%
EPS 0.94 1.28 -0.30 -0.16 -0.34 -0.80 0.73 18.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 211,999
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.27 11.54 12.12 12.13 11.15 9.92 7.10 27.98%
EPS 0.12 0.16 -0.04 -0.02 -0.04 -0.10 0.05 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0135 0.0133 0.014 0.0136 0.0138 0.0081 41.39%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.14 0.16 0.20 0.17 0.22 0.28 0.26 -
P/RPS 0.17 0.17 0.20 0.18 0.24 0.35 0.27 -26.60%
P/EPS 14.89 12.50 -66.67 -106.25 -64.71 -35.00 35.62 -44.18%
EY 6.71 8.00 -1.50 -0.94 -1.55 -2.86 2.81 78.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.45 1.82 1.55 2.00 2.55 2.36 -33.91%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.13 0.18 0.22 0.17 0.22 0.26 -
P/RPS 0.14 0.14 0.18 0.23 0.19 0.28 0.27 -35.53%
P/EPS 12.77 10.16 -60.00 -137.50 -50.00 -27.50 35.62 -49.62%
EY 7.83 9.85 -1.67 -0.73 -2.00 -3.64 2.81 98.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.64 2.00 1.55 2.00 2.36 -40.33%

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