[MAG] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 82.17%
YoY- -186.96%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 76,584 61,221 48,644 26,809 160,808 129,338 92,480 -11.78%
PBT 2,514 -1,542 -1,093 -1,327 -7,611 -3,081 -3,965 -
Tax -69 0 0 0 170 704 1,601 -
NP 2,445 -1,542 -1,093 -1,327 -7,441 -2,377 -2,364 -
-
NP to SH 2,026 -2,009 -1,093 -1,327 -7,441 -2,275 -2,364 -
-
Tax Rate 2.74% - - - - - - -
Total Cost 74,139 62,763 49,737 28,136 168,249 131,715 94,844 -15.10%
-
Net Worth 7,235 5,865 0 8,616 11,240 15,767 15,760 -40.40%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 7,235 5,865 0 8,616 11,240 15,767 15,760 -40.40%
NOSH 180,892 146,642 152,499 172,337 224,819 225,247 225,142 -13.54%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 3.19% -2.52% -2.25% -4.95% -4.63% -1.84% -2.56% -
ROE 28.00% -34.25% 0.00% -15.40% -66.20% -14.43% -15.00% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 42.34 41.75 31.90 15.56 71.53 57.42 41.08 2.02%
EPS 1.35 -1.37 -0.71 -0.77 -3.31 -1.01 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.00 0.05 0.05 0.07 0.07 -31.06%
Adjusted Per Share Value based on latest NOSH - 172,337
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 4.19 3.35 2.66 1.47 8.80 7.08 5.06 -11.78%
EPS 0.11 -0.11 -0.06 -0.07 -0.41 -0.12 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0032 0.00 0.0047 0.0062 0.0086 0.0086 -39.88%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.08 0.09 0.04 0.05 0.09 0.09 0.07 -
P/RPS 0.19 0.22 0.13 0.32 0.13 0.16 0.17 7.67%
P/EPS 7.14 -6.57 -5.58 -6.49 -2.72 -8.91 -6.67 -
EY 14.00 -15.22 -17.92 -15.40 -36.78 -11.22 -15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 0.00 1.00 1.80 1.29 1.00 58.53%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 30/12/10 28/09/10 29/06/10 31/03/10 22/12/09 30/09/09 -
Price 0.14 0.09 0.05 0.04 0.06 0.10 0.08 -
P/RPS 0.33 0.22 0.16 0.26 0.08 0.17 0.19 44.34%
P/EPS 12.50 -6.57 -6.98 -5.19 -1.81 -9.90 -7.62 -
EY 8.00 -15.22 -14.33 -19.25 -55.16 -10.10 -13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 2.25 0.00 0.80 1.20 1.43 1.14 110.80%

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