[MAG] YoY Cumulative Quarter Result on 31-Jan-2008 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 32.67%
YoY- 380.12%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 76,584 160,808 151,500 175,902 221,549 129,726 0 -
PBT 2,514 -7,611 -7,572 2,790 -147 1,736 0 -
Tax -69 170 1,213 -930 -517 -756 0 -
NP 2,445 -7,441 -6,359 1,860 -664 980 0 -
-
NP to SH 2,026 -7,441 -6,359 1,860 -664 980 0 -
-
Tax Rate 2.74% - - 33.33% - 43.55% - -
Total Cost 74,139 168,249 157,859 174,042 222,213 128,746 0 -
-
Net Worth 7,235 11,240 17,989 24,743 24,346 14,767 0 -
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 7,235 11,240 17,989 24,743 24,346 14,767 0 -
NOSH 180,892 224,819 224,871 224,938 221,333 134,246 0 -
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 3.19% -4.63% -4.20% 1.06% -0.30% 0.76% 0.00% -
ROE 28.00% -66.20% -35.35% 7.52% -2.73% 6.64% 0.00% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 42.34 71.53 67.37 78.20 100.10 96.63 0.00 -
EPS 1.35 -3.31 -2.83 0.83 -0.30 0.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.08 0.11 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 221,052
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 4.19 8.80 8.29 9.62 12.12 7.10 0.00 -
EPS 0.11 -0.41 -0.35 0.10 -0.04 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.004 0.0062 0.0098 0.0135 0.0133 0.0081 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 - -
Price 0.08 0.09 0.05 0.09 0.20 0.26 0.00 -
P/RPS 0.19 0.13 0.07 0.12 0.20 0.27 0.00 -
P/EPS 7.14 -2.72 -1.77 10.88 -66.67 35.62 0.00 -
EY 14.00 -36.78 -56.56 9.19 -1.50 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.80 0.63 0.82 1.82 2.36 0.00 -
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.14 0.06 0.09 0.09 0.18 0.26 0.00 -
P/RPS 0.33 0.08 0.13 0.12 0.18 0.27 0.00 -
P/EPS 12.50 -1.81 -3.18 10.88 -60.00 35.62 0.00 -
EY 8.00 -55.16 -31.42 9.19 -1.67 2.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 1.20 1.13 0.82 1.64 2.36 0.00 -

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