[MAG] YoY Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 124.0%
YoY- 15160.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 205 88 26,809 47,022 35,033 52,718 45,324 -59.30%
PBT -219 -459 -1,327 -2,524 -8 1,138 -516 -13.29%
Tax 225 -324 0 998 18 -418 57 25.68%
NP 6 -783 -1,327 -1,526 10 720 -459 -
-
NP to SH 23 -783 -1,327 1,526 10 720 -459 -
-
Tax Rate - - - - - 36.73% - -
Total Cost 199 871 28,136 48,548 35,023 51,998 45,783 -59.56%
-
Net Worth 0 6,356 8,616 17,952 24,743 24,750 25,244 -
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 0 6,356 8,616 17,952 24,743 24,750 25,244 -
NOSH 143,675 158,909 172,337 224,411 224,938 225,000 229,499 -7.50%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.93% -889.77% -4.95% -3.25% 0.03% 1.37% -1.01% -
ROE 0.00% -12.32% -15.40% 8.50% 0.04% 2.91% -1.82% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.14 0.06 15.56 20.95 15.57 23.43 19.75 -56.13%
EPS 0.00 -0.55 -0.77 -0.68 0.00 0.32 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.04 0.05 0.08 0.11 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 224,411
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.01 0.00 1.43 2.51 1.87 2.81 2.42 -59.90%
EPS 0.00 -0.04 -0.07 0.08 0.00 0.04 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0034 0.0046 0.0096 0.0132 0.0132 0.0135 -
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.16 0.16 0.05 0.06 0.08 0.16 0.28 -
P/RPS 112.14 288.93 0.32 0.29 0.51 0.68 1.42 106.99%
P/EPS 999.48 -32.47 -6.49 8.82 1,799.51 50.00 -140.00 -
EY 0.10 -3.08 -15.40 11.33 0.06 2.00 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 1.00 0.75 0.73 1.45 2.55 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 29/06/11 29/06/10 30/06/09 27/06/08 29/06/07 30/06/06 -
Price 0.06 0.16 0.04 0.08 0.11 0.13 0.22 -
P/RPS 42.05 288.93 0.26 0.38 0.71 0.55 1.11 83.16%
P/EPS 374.81 -32.47 -5.19 11.76 2,474.32 40.62 -110.00 -
EY 0.27 -3.08 -19.25 8.50 0.04 2.46 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 0.80 1.00 1.00 1.18 2.00 -

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