[MAG] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -136.18%
YoY- -149.94%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 163,490 151,501 157,260 153,357 158,217 175,902 185,376 -8.04%
PBT -10,088 -7,572 -2,008 -113 1,605 2,751 2,109 -
Tax 2,194 1,214 161 -289 -494 -930 -1,071 -
NP -7,894 -6,358 -1,847 -402 1,111 1,821 1,038 -
-
NP to SH -7,894 -6,358 -1,847 -402 1,111 1,821 1,038 -
-
Tax Rate - - - - 30.78% 33.81% 50.78% -
Total Cost 171,384 157,859 159,107 153,759 157,106 174,081 184,338 -4.74%
-
Net Worth 17,952 20,260 22,571 24,771 24,315 24,315 27,119 -24.06%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 17,952 20,260 22,571 24,771 24,315 24,315 27,119 -24.06%
NOSH 224,411 225,116 225,714 225,192 221,052 221,052 225,999 -0.46%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -4.83% -4.20% -1.17% -0.26% 0.70% 1.04% 0.56% -
ROE -43.97% -31.38% -8.18% -1.62% 4.57% 7.49% 3.83% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 72.85 67.30 69.67 68.10 71.57 79.57 82.02 -7.60%
EPS -3.52 -2.82 -0.82 -0.18 0.50 0.82 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.11 0.11 0.11 0.12 -23.70%
Adjusted Per Share Value based on latest NOSH - 225,192
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 8.73 8.09 8.40 8.19 8.45 9.39 9.90 -8.04%
EPS -0.42 -0.34 -0.10 -0.02 0.06 0.10 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0096 0.0108 0.0121 0.0132 0.013 0.013 0.0145 -24.05%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.06 0.05 0.03 0.07 0.08 0.09 0.18 -
P/RPS 0.08 0.07 0.04 0.10 0.11 0.11 0.22 -49.08%
P/EPS -1.71 -1.77 -3.67 -39.21 15.92 10.93 39.19 -
EY -58.63 -56.49 -27.28 -2.55 6.28 9.15 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.56 0.30 0.64 0.73 0.82 1.50 -37.03%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 27/06/08 31/03/08 31/12/07 -
Price 0.08 0.09 0.09 0.06 0.11 0.09 0.13 -
P/RPS 0.11 0.13 0.13 0.09 0.15 0.11 0.16 -22.12%
P/EPS -2.27 -3.19 -11.00 -33.61 21.89 10.93 28.30 -
EY -43.97 -31.38 -9.09 -2.98 4.57 9.15 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 0.90 0.55 1.00 0.82 1.08 -5.00%

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