[MAG] YoY Annual (Unaudited) 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
YoY- -231.19%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 768,057 1,142,212 0 36,964 76,584 160,808 151,500 22.74%
PBT 38,722 125,143 -4,537 -2,708 2,514 -7,611 -7,572 -
Tax -11,841 -31,950 -1,505 0 -69 170 1,213 -
NP 26,881 93,193 -6,042 -2,708 2,445 -7,441 -6,359 -
-
NP to SH 23,626 85,013 -6,042 -2,658 2,026 -7,441 -6,359 -
-
Tax Rate 30.58% 25.53% - - 2.74% - - -
Total Cost 741,176 1,049,019 6,042 39,672 74,139 168,249 157,859 21.56%
-
Net Worth 551,897 52,888,977 -1,484 4,310 7,235 11,240 17,989 54.07%
Dividend
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 551,897 52,888,977 -1,484 4,310 7,235 11,240 17,989 54.07%
NOSH 2,348,500 2,350,621 148,452 143,675 180,892 224,819 224,871 34.47%
Ratio Analysis
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 3.50% 8.16% 0.00% -7.33% 3.19% -4.63% -4.20% -
ROE 4.28% 0.16% 0.00% -61.67% 28.00% -66.20% -35.35% -
Per Share
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 32.70 48.59 0.00 25.73 42.34 71.53 67.37 -8.72%
EPS 1.01 3.62 -4.07 -1.85 1.35 -3.31 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 22.50 -0.01 0.03 0.04 0.05 0.08 14.57%
Adjusted Per Share Value based on latest NOSH - 65,999
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 41.01 60.99 0.00 1.97 4.09 8.59 8.09 22.74%
EPS 1.26 4.54 -0.32 -0.14 0.11 -0.40 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2947 28.2398 -0.0008 0.0023 0.0039 0.006 0.0096 54.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/12/16 31/12/15 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.03 0.065 0.015 0.14 0.08 0.09 0.05 -
P/RPS 0.09 0.13 0.00 98.12 0.19 0.13 0.07 3.22%
P/EPS 2.98 1.80 -0.37 -5.67 7.14 -2.72 -1.77 -
EY 33.53 55.64 -271.33 -17.65 14.00 -36.78 -56.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.00 7.00 2.00 1.80 0.63 -18.06%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 28/02/17 29/02/16 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.03 0.06 0.015 0.17 0.14 0.06 0.09 -
P/RPS 0.09 0.12 0.00 119.15 0.33 0.08 0.13 -4.53%
P/EPS 2.98 1.66 -0.37 -6.88 12.50 -1.81 -3.18 -
EY 33.53 60.28 -271.33 -14.53 8.00 -55.16 -31.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.00 8.50 3.50 1.20 1.13 -23.89%

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