[MAG] QoQ Cumulative Quarter Result on 31-Jan-2006 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 8.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 166,218 101,872 45,324 129,726 87,869 56,367 25,769 245.33%
PBT -105 -327 -516 1,736 1,509 1,389 770 -
Tax -174 -58 57 -756 -608 -558 -309 -31.73%
NP -279 -385 -459 980 901 831 461 -
-
NP to SH -279 -385 -459 980 901 831 461 -
-
Tax Rate - - - 43.55% 40.29% 40.17% 40.13% -
Total Cost 166,497 102,257 45,783 128,746 86,968 55,536 25,308 249.89%
-
Net Worth 25,575 24,911 25,244 14,767 11,524 5,506 4,609 212.45%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 25,575 24,911 25,244 14,767 11,524 5,506 4,609 212.45%
NOSH 232,500 226,470 229,499 134,246 104,767 50,060 38,416 231.01%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -0.17% -0.38% -1.01% 0.76% 1.03% 1.47% 1.79% -
ROE -1.09% -1.55% -1.82% 6.64% 7.82% 15.09% 10.00% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 71.49 44.98 19.75 96.63 83.87 112.60 67.08 4.32%
EPS -0.12 -0.17 -0.20 0.73 0.86 1.66 1.20 -
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 0.12 -5.62%
Adjusted Per Share Value based on latest NOSH - 197,500
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 8.88 5.44 2.42 6.93 4.69 3.01 1.38 244.78%
EPS -0.01 -0.02 -0.02 0.05 0.05 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.0133 0.0135 0.0079 0.0062 0.0029 0.0025 209.86%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 - - -
Price 0.17 0.22 0.28 0.26 0.38 0.00 0.00 -
P/RPS 0.24 0.49 1.42 0.27 0.45 0.00 0.00 -
P/EPS -141.67 -129.41 -140.00 35.62 44.19 0.00 0.00 -
EY -0.71 -0.77 -0.71 2.81 2.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 2.00 2.55 2.36 3.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 04/01/06 28/09/05 18/08/05 -
Price 0.22 0.17 0.22 0.26 0.25 0.49 0.00 -
P/RPS 0.31 0.38 1.11 0.27 0.30 0.44 0.00 -
P/EPS -183.33 -100.00 -110.00 35.62 29.07 29.52 0.00 -
EY -0.55 -1.00 -0.91 2.81 3.44 3.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.55 2.00 2.36 2.27 4.45 0.00 -

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