[MAG] QoQ TTM 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- 34.04%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 6,466 14,357 25,380 36,964 15,568 28,104 49,863 -74.22%
PBT -353 -818 -2,144 -2,708 -2,138 -1,681 -1,324 -58.40%
Tax -1,088 650 225 -91 -1,673 -1,043 -393 96.55%
NP -1,441 -168 -1,919 -2,799 -3,811 -2,724 -1,717 -10.97%
-
NP to SH -1,488 149 -1,602 -2,482 -3,763 -3,016 -2,009 -18.06%
-
Tax Rate - - - - - - - -
Total Cost 7,907 14,525 27,299 39,763 19,379 30,828 51,580 -71.19%
-
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 -22.29% -1.17% -7.56% -7.57% -24.48% -9.69% -3.44% -
ROE -50.07% 4.95% -121.36% -125.35% -256.57% -67.94% -31.61% -
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 4.35 9.54 38.45 56.01 31.84 18.99 31.38 -73.05%
EPS -1.00 0.10 -2.43 -3.76 -7.70 -2.04 -1.26 -14.21%
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 0.35 0.77 1.36 1.97 0.83 1.50 2.66 -73.97%
EPS -0.08 0.01 -0.09 -0.13 -0.20 -0.16 -0.11 -19.04%
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 0.34 0.52 0.42 0.25 0.31 0.63 0.51 -23.59%
P/EPS -1.50 50.51 -6.59 -3.72 -1.30 -5.89 -12.66 -75.72%
EY -66.75 1.98 -15.17 -26.86 -76.97 -16.98 -7.90 312.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.50 8.00 4.67 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 0.34 0.52 0.16 0.30 0.53 0.74 0.51 -23.59%
P/EPS -1.50 50.51 -2.47 -4.52 -2.21 -6.87 -12.66 -75.72%
EY -66.75 1.98 -40.45 -22.12 -45.28 -14.56 -7.90 312.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.50 3.00 5.67 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