[MAG] QoQ Cumulative 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- 32.02%
YoY- 602.51%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 71,340 35,033 175,902 131,993 93,885 52,718 221,549 -53.05%
PBT -1,141 -8 2,790 2,130 1,723 1,138 -147 292.51%
Tax -20 18 -930 -728 -661 -418 -517 -88.58%
NP -1,161 10 1,860 1,402 1,062 720 -664 45.18%
-
NP to SH -1,161 10 1,860 1,402 1,062 720 -664 45.18%
-
Tax Rate - - 33.33% 34.18% 38.36% 36.73% - -
Total Cost 72,501 35,023 174,042 130,591 92,823 51,998 222,213 -52.63%
-
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 223,269 224,938 224,938 226,129 225,957 225,000 221,333 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 -4.73% 0.04% 7.52% 5.17% 4.27% 2.91% -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 31.95 15.57 78.20 58.37 41.55 23.43 100.10 -53.32%
EPS -0.52 0.00 0.83 0.62 0.47 0.32 -0.30 44.34%
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 3.81 1.87 9.39 7.05 5.01 2.81 11.83 -53.04%
EPS -0.06 0.00 0.10 0.07 0.06 0.04 -0.04 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0131 0.0132 0.0132 0.0145 0.0133 0.0132 0.013 0.51%
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 0.22 0.51 0.12 0.31 0.34 0.68 0.20 6.56%
P/EPS -13.46 1,799.51 10.88 29.03 29.79 50.00 -66.67 -65.61%
EY -7.43 0.06 9.19 3.44 3.36 2.00 -1.50 190.86%
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 0.19 0.71 0.12 0.22 0.29 0.55 0.18 3.67%
P/EPS -11.54 2,474.32 10.88 20.97 25.53 40.62 -60.00 -66.71%
EY -8.67 0.04 9.19 4.77 3.92 2.46 -1.67 200.12%
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