[MAG] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 3.76%
YoY- -0.35%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 0 205 61,221 129,338 113,350 131,993 166,218 -
PBT -448 -1,952 -1,542 -3,081 -2,629 2,130 -105 27.32%
Tax -1,487 -1,696 0 704 362 -728 -174 42.93%
NP -1,935 -3,648 -1,542 -2,377 -2,267 1,402 -279 38.05%
-
NP to SH -1,935 -3,648 -2,009 -2,275 -2,267 1,402 -279 38.05%
-
Tax Rate - - - - - 34.18% - -
Total Cost 1,935 3,853 62,763 131,715 115,617 130,591 166,497 -52.37%
-
Net Worth 2,931 4,226 5,865 15,767 22,445 27,135 25,575 -30.28%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 2,931 4,226 5,865 15,767 22,445 27,135 25,575 -30.28%
NOSH 146,590 140,890 146,642 225,247 224,455 226,129 232,500 -7.39%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.00% -1,779.51% -2.52% -1.84% -2.00% 1.06% -0.17% -
ROE -66.00% -86.31% -34.25% -14.43% -10.10% 5.17% -1.09% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.00 0.15 41.75 57.42 50.50 58.37 71.49 -
EPS -1.32 -2.56 -1.37 -1.01 -1.01 0.62 -0.12 49.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.04 0.07 0.10 0.12 0.11 -24.71%
Adjusted Per Share Value based on latest NOSH - 220,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.00 0.01 3.27 6.91 6.05 7.05 8.88 -
EPS -0.10 -0.19 -0.11 -0.12 -0.12 0.07 -0.01 46.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0023 0.0031 0.0084 0.012 0.0145 0.0137 -30.06%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.015 0.10 0.09 0.09 0.03 0.18 0.17 -
P/RPS 0.00 68.73 0.22 0.16 0.06 0.31 0.24 -
P/EPS -1.14 -3.86 -6.57 -8.91 -2.97 29.03 -141.67 -55.20%
EY -88.00 -25.89 -15.22 -11.22 -33.67 3.44 -0.71 123.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 3.33 2.25 1.29 0.30 1.50 1.55 -11.38%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 30/03/12 30/12/10 22/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.015 0.17 0.09 0.10 0.09 0.13 0.22 -
P/RPS 0.00 116.84 0.22 0.17 0.18 0.22 0.31 -
P/EPS -1.14 -6.57 -6.57 -9.90 -8.91 20.97 -183.33 -57.08%
EY -88.00 -15.23 -15.22 -10.10 -11.22 4.77 -0.55 132.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 5.67 2.25 1.43 0.90 1.08 2.00 -15.06%

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