[MAG] YoY Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -227.08%
YoY- -17.02%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 0 36,964 76,584 160,808 151,500 175,902 221,549 -
PBT -4,537 -2,708 2,514 -7,611 -7,572 2,790 -147 77.01%
Tax -1,505 0 -69 170 1,213 -930 -517 19.47%
NP -6,042 -2,708 2,445 -7,441 -6,359 1,860 -664 44.44%
-
NP to SH -6,042 -2,658 2,026 -7,441 -6,359 1,860 -664 44.44%
-
Tax Rate - - 2.74% - - 33.33% - -
Total Cost 6,042 39,672 74,139 168,249 157,859 174,042 222,213 -45.13%
-
Net Worth -1,484 4,310 7,235 11,240 17,989 24,743 24,346 -
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth -1,484 4,310 7,235 11,240 17,989 24,743 24,346 -
NOSH 148,452 143,675 180,892 224,819 224,871 224,938 221,333 -6.43%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 0.00% -7.33% 3.19% -4.63% -4.20% 1.06% -0.30% -
ROE 0.00% -61.67% 28.00% -66.20% -35.35% 7.52% -2.73% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.00 25.73 42.34 71.53 67.37 78.20 100.10 -
EPS -4.07 -1.85 1.35 -3.31 -2.83 0.83 -0.30 54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.03 0.04 0.05 0.08 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 224,632
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 0.00 2.02 4.19 8.80 8.29 9.62 12.12 -
EPS -0.33 -0.15 0.11 -0.41 -0.35 0.10 -0.04 42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0008 0.0024 0.004 0.0062 0.0098 0.0135 0.0133 -
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.015 0.14 0.08 0.09 0.05 0.09 0.20 -
P/RPS 0.00 98.12 0.19 0.13 0.07 0.12 0.20 -
P/EPS -0.37 -5.67 7.14 -2.72 -1.77 10.88 -66.67 -57.88%
EY -271.33 -17.65 14.00 -36.78 -56.56 9.19 -1.50 137.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.00 2.00 1.80 0.63 0.82 1.82 -
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.015 0.17 0.14 0.06 0.09 0.09 0.18 -
P/RPS 0.00 119.15 0.33 0.08 0.13 0.12 0.18 -
P/EPS -0.37 -6.88 12.50 -1.81 -3.18 10.88 -60.00 -57.14%
EY -271.33 -14.53 8.00 -55.16 -31.42 9.19 -1.67 133.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 8.50 3.50 1.20 1.13 0.82 1.64 -

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