[MAG] QoQ 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- 12.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 64,346 56,548 45,324 41,857 31,502 30,598 25,769 83.74%
PBT 222 189 -516 226 120 619 770 -56.25%
Tax -116 -115 57 -147 -50 -249 -309 -47.86%
NP 106 74 -459 79 70 370 461 -62.36%
-
NP to SH 106 74 -459 79 70 370 461 -62.36%
-
Tax Rate 52.25% 60.85% - 65.04% 41.67% 40.23% 40.13% -
Total Cost 64,240 56,474 45,783 41,778 31,432 30,228 25,308 85.76%
-
Net Worth 23,319 27,133 25,244 21,725 25,666 6,783 4,609 193.84%
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 23,319 27,133 25,244 21,725 25,666 6,783 4,609 193.84%
NOSH 211,999 246,666 229,499 197,500 233,333 61,666 38,416 211.31%
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 0.16% 0.13% -1.01% 0.19% 0.22% 1.21% 1.79% -
ROE 0.45% 0.27% -1.82% 0.36% 0.27% 5.45% 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 30.35 22.92 19.75 21.19 13.50 49.62 67.08 -40.97%
EPS 0.05 0.03 -0.20 0.04 0.03 0.60 1.20 -87.91%
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 3.52 3.09 2.48 2.29 1.72 1.67 1.41 83.72%
EPS 0.01 0.00 -0.03 0.00 0.00 0.02 0.03 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0148 0.0138 0.0119 0.014 0.0037 0.0025 196.17%
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 0.56 0.96 1.42 1.23 2.81 0.00 0.00 -
P/EPS 340.00 733.33 -140.00 650.00 1,266.67 0.00 0.00 -
EY 0.29 0.14 -0.71 0.15 0.08 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 0.72 0.74 1.11 1.23 1.85 0.99 0.00 -
P/EPS 440.00 566.67 -110.00 650.00 833.33 81.67 0.00 -
EY 0.23 0.18 -0.91 0.15 0.12 1.22 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