[MAG] QoQ TTM 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- -49.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 208,075 175,231 149,281 129,726 87,869 56,367 25,769 300.95%
PBT -275 -641 -211 1,075 1,245 1,389 770 -
Tax -321 -255 -389 -755 -608 -558 -309 2.56%
NP -596 -896 -600 320 637 831 461 -
-
NP to SH -596 -896 -600 320 637 831 461 -
-
Tax Rate - - - 70.23% 48.84% 40.17% 40.13% -
Total Cost 208,671 176,127 149,881 129,406 87,232 55,536 25,308 306.56%
-
Net Worth 23,319 27,133 25,244 21,725 0 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 0 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 -0.29% -0.51% -0.40% 0.25% 0.72% 1.47% 1.79% -
ROE -2.56% -3.30% -2.38% 1.47% 0.00% 12.25% 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 98.15 71.04 65.05 65.68 37.66 91.41 67.08 28.79%
EPS -0.28 -0.36 -0.26 0.16 0.27 1.35 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 0.00 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 11.11 9.36 7.97 6.93 4.69 3.01 1.38 300.16%
EPS -0.03 -0.05 -0.03 0.02 0.03 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0145 0.0135 0.0116 0.00 0.0036 0.0025 191.54%
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 0.17 0.31 0.43 0.40 1.01 0.00 0.00 -
P/EPS -60.47 -60.57 -107.10 160.47 139.19 0.00 0.00 -
EY -1.65 -1.65 -0.93 0.62 0.72 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 0.00 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 - - - -
Price 0.22 0.17 0.22 0.26 0.00 0.00 0.00 -
P/RPS 0.22 0.24 0.34 0.40 0.00 0.00 0.00 -
P/EPS -78.26 -46.80 -84.15 160.47 0.00 0.00 0.00 -
EY -1.28 -2.14 -1.19 0.62 0.00 0.00 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 0.00 0.00 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