[MAG] QoQ Quarter Result on 31-Jan-2012 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 102.15%
YoY- 115.94%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 0 0 0 6,466 41 76 88 -
PBT -75 -139 -219 80 -906 -587 -459 -69.94%
Tax -1,738 426 225 0 -630 -650 -324 204.87%
NP -1,813 287 6 80 -1,536 -1,237 -783 74.57%
-
NP to SH -1,813 -139 6 33 -1,536 -1,237 -783 74.57%
-
Tax Rate - - - 0.00% - - - -
Total Cost 1,813 -287 -6 6,386 1,577 1,313 871 62.66%
-
Net Worth 2,972 3,010 1,319 1,979 1,466 4,439 6,356 -39.61%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 2,972 3,010 1,319 1,979 1,466 4,439 6,356 -39.61%
NOSH 148,606 150,526 65,999 65,999 48,888 147,979 158,909 -4.35%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.00% 0.00% 0.00% 1.24% -3,746.34% -1,627.63% -889.77% -
ROE -61.00% -4.62% 0.45% 1.67% -104.73% -27.86% -12.32% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 0.00 0.00 0.00 9.80 0.08 0.05 0.06 -
EPS -1.22 0.19 0.00 0.05 -1.13 -0.87 -0.55 69.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.03 0.03 0.03 0.04 -36.87%
Adjusted Per Share Value based on latest NOSH - 65,999
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
EPS -0.10 -0.01 0.00 0.00 -0.08 -0.07 -0.04 83.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0016 0.0007 0.0011 0.0008 0.0024 0.0034 -39.36%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.015 0.05 0.16 0.14 0.10 0.12 0.16 -
P/RPS 0.00 0.00 0.00 0.00 119.24 233.65 288.93 -
P/EPS -1.23 -54.15 1,760.00 -15.35 -3.18 -14.36 -32.47 -88.60%
EY -81.33 -1.85 0.06 -6.52 -31.42 -6.97 -3.08 777.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.50 8.00 7.00 3.33 4.00 4.00 -67.07%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 26/09/12 29/06/12 30/03/12 30/03/12 30/09/11 29/06/11 -
Price 0.015 0.05 0.06 0.17 0.17 0.14 0.16 -
P/RPS 0.00 0.00 0.00 0.00 202.71 272.59 288.93 -
P/EPS -1.23 -54.15 660.00 -18.64 -5.41 -16.75 -32.47 -88.60%
EY -81.33 -1.85 0.15 -5.37 -18.48 -5.97 -3.08 777.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.50 3.00 8.50 5.67 4.67 4.00 -67.07%

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