[MAG] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -11.99%
YoY- 602.51%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 142,680 140,132 175,902 175,990 187,770 210,872 221,549 -25.44%
PBT -2,282 -32 2,790 2,840 3,446 4,552 -147 523.33%
Tax -40 72 -930 -970 -1,322 -1,672 -517 -81.87%
NP -2,322 40 1,860 1,869 2,124 2,880 -664 130.56%
-
NP to SH -2,322 40 1,860 1,869 2,124 2,880 -664 130.56%
-
Tax Rate - - 33.33% 34.15% 38.36% 36.73% - -
Total Cost 145,002 140,092 174,042 174,121 185,646 207,992 222,213 -24.78%
-
Net Worth 24,559 24,743 24,743 27,135 24,855 24,750 24,346 0.58%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 24,559 24,743 24,743 27,135 24,855 24,750 24,346 0.58%
NOSH 223,269 224,938 224,938 226,128 225,957 225,000 221,333 0.58%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -1.63% 0.03% 1.06% 1.06% 1.13% 1.37% -0.30% -
ROE -9.45% 0.16% 7.52% 6.89% 8.55% 11.64% -2.73% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 63.90 62.30 78.20 77.83 83.10 93.72 100.10 -25.88%
EPS -1.04 0.00 0.83 0.83 0.94 1.28 -0.30 129.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 225,999
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 7.81 7.67 9.62 9.63 10.27 11.54 12.12 -25.41%
EPS -0.13 0.00 0.10 0.10 0.12 0.16 -0.04 119.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0134 0.0135 0.0135 0.0148 0.0136 0.0135 0.0133 0.50%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.07 0.08 0.09 0.18 0.14 0.16 0.20 -
P/RPS 0.11 0.13 0.12 0.23 0.17 0.17 0.20 -32.89%
P/EPS -6.73 449.88 10.88 21.77 14.89 12.50 -66.67 -78.35%
EY -14.86 0.22 9.19 4.59 6.71 8.00 -1.50 361.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.82 1.50 1.27 1.45 1.82 -50.21%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 27/06/08 31/03/08 31/12/07 27/09/07 29/06/07 30/03/07 -
Price 0.06 0.11 0.09 0.13 0.12 0.13 0.18 -
P/RPS 0.09 0.18 0.12 0.17 0.14 0.14 0.18 -37.03%
P/EPS -5.77 618.58 10.88 15.73 12.77 10.16 -60.00 -79.03%
EY -17.33 0.16 9.19 6.36 7.83 9.85 -1.67 376.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.00 0.82 1.08 1.09 1.18 1.64 -51.76%

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