[MAG] QoQ Cumulative 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- 27.53%
YoY- -130.97%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 93,885 52,718 221,549 166,218 101,872 45,324 129,726 -19.43%
PBT 1,723 1,138 -147 -105 -327 -516 1,736 -0.50%
Tax -661 -418 -517 -174 -58 57 -756 -8.58%
NP 1,062 720 -664 -279 -385 -459 980 5.51%
-
NP to SH 1,062 720 -664 -279 -385 -459 980 5.51%
-
Tax Rate 38.36% 36.73% - - - - 43.55% -
Total Cost 92,823 51,998 222,213 166,497 102,257 45,783 128,746 -19.64%
-
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 4.27% 2.91% -2.73% -1.09% -1.55% -1.82% 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 41.55 23.43 100.10 71.49 44.98 19.75 96.63 -43.11%
EPS 0.47 0.32 -0.30 -0.12 -0.17 -0.20 0.73 -25.49%
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 5.01 2.81 11.83 8.88 5.44 2.42 6.93 -19.49%
EPS 0.06 0.04 -0.04 -0.01 -0.02 -0.02 0.05 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0132 0.013 0.0137 0.0133 0.0135 0.0079 41.65%
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 0.34 0.68 0.20 0.24 0.49 1.42 0.27 16.66%
P/EPS 29.79 50.00 -66.67 -141.67 -129.41 -140.00 35.62 -11.26%
EY 3.36 2.00 -1.50 -0.71 -0.77 -0.71 2.81 12.69%
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 0.29 0.55 0.18 0.31 0.38 1.11 0.27 4.89%
P/EPS 25.53 40.62 -60.00 -183.33 -100.00 -110.00 35.62 -19.96%
EY 3.92 2.46 -1.67 -0.55 -1.00 -0.91 2.81 24.92%
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