[MAG] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -28.99%
YoY- -84.81%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 1,255,918 0 0 328 97,288 184,960 142,680 36.94%
PBT 148,760 -650 -716 -2,092 -2,186 -7,930 -2,282 -
Tax -35,516 0 1,336 -1,948 0 3,202 -40 166.80%
NP 113,244 -650 620 -4,040 -2,186 -4,728 -2,322 -
-
NP to SH 103,538 -650 -716 -4,040 -2,186 -4,728 -2,322 -
-
Tax Rate 23.87% - - - - - - -
Total Cost 1,142,674 650 -620 4,368 99,474 189,688 145,002 34.77%
-
Net Worth 470,627 -1,484 2,919 4,350 0 15,760 24,559 53.24%
Dividend
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 470,627 -1,484 2,919 4,350 0 15,760 24,559 53.24%
NOSH 2,353,136 148,500 145,999 145,032 152,499 225,142 223,269 40.55%
Ratio Analysis
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 9.02% 0.00% 0.00% -1,231.71% -2.25% -2.56% -1.63% -
ROE 22.00% 0.00% -24.52% -92.85% 0.00% -30.00% -9.45% -
Per Share
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 53.37 0.00 0.00 0.23 63.80 82.15 63.90 -2.56%
EPS 4.40 -0.44 0.40 -2.86 -1.42 -2.10 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.01 0.02 0.03 0.00 0.07 0.11 9.02%
Adjusted Per Share Value based on latest NOSH - 147,979
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 67.06 0.00 0.00 0.02 5.19 9.88 7.62 36.94%
EPS 5.53 -0.03 -0.04 -0.22 -0.12 -0.25 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2513 -0.0008 0.0016 0.0023 0.00 0.0084 0.0131 53.26%
Price Multiplier on Financial Quarter End Date
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.07 0.015 0.05 0.12 0.04 0.07 0.07 -
P/RPS 0.13 0.00 0.00 53.06 0.06 0.09 0.11 2.44%
P/EPS 1.59 -3.43 -10.20 -4.31 -2.79 -3.33 -6.73 -
EY 62.86 -29.18 -9.81 -23.21 -35.84 -30.00 -14.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 2.50 4.00 0.00 1.00 0.64 -8.35%
Price Multiplier on Announcement Date
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/08/15 27/09/13 26/09/12 30/09/11 28/09/10 30/09/09 29/09/08 -
Price 0.06 0.015 0.05 0.14 0.05 0.08 0.06 -
P/RPS 0.11 0.00 0.00 61.90 0.08 0.10 0.09 2.94%
P/EPS 1.36 -3.43 -10.20 -5.03 -3.49 -3.81 -5.77 -
EY 73.33 -29.18 -9.81 -19.90 -28.67 -26.25 -17.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 2.50 4.67 0.00 1.14 0.55 -8.38%

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