[MAG] YoY Quarter Result on 31-Jan-2012 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 102.15%
YoY- 115.94%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 308,605 269,701 0 6,466 15,363 31,470 38,150 30.20%
PBT 22,595 24,109 -4,089 80 -186 -4,553 -4,942 -
Tax -5,740 -7,093 0 0 -69 -636 851 -
NP 16,855 17,016 -4,089 80 -255 -5,189 -4,091 -
-
NP to SH 15,180 15,190 -4,089 33 -207 -5,189 -4,091 -
-
Tax Rate 25.40% 29.42% - 0.00% - - - -
Total Cost 291,750 252,685 4,089 6,386 15,618 36,659 42,241 27.63%
-
Net Worth 551,897 52,836,585 -1,486 1,979 5,519 11,231 20,260 51.77%
Dividend
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 551,897 52,836,585 -1,486 1,979 5,519 11,231 20,260 51.77%
NOSH 2,348,500 2,348,292 148,690 65,999 137,999 224,632 225,116 34.45%
Ratio Analysis
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 5.46% 6.31% 0.00% 1.24% -1.66% -16.49% -10.72% -
ROE 2.75% 0.03% 0.00% 1.67% -3.75% -46.20% -20.19% -
Per Share
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 13.14 11.48 0.00 9.80 11.13 14.01 16.95 -3.16%
EPS 0.65 0.65 -2.75 0.05 -0.19 -2.31 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 22.50 -0.01 0.03 0.04 0.05 0.09 12.88%
Adjusted Per Share Value based on latest NOSH - 65,999
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 16.89 14.76 0.00 0.35 0.84 1.72 2.09 30.18%
EPS 0.83 0.83 -0.22 0.00 -0.01 -0.28 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 28.9104 -0.0008 0.0011 0.003 0.0061 0.0111 51.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/12/16 31/12/15 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.03 0.065 0.015 0.14 0.08 0.09 0.05 -
P/RPS 0.23 0.57 0.00 0.00 0.72 0.64 0.30 -3.29%
P/EPS 4.64 10.05 -0.55 -15.35 -53.33 -3.90 -2.75 -
EY 21.55 9.95 -183.33 -6.52 -1.88 -25.67 -36.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.00 7.00 2.00 1.80 0.56 -16.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 28/02/17 29/02/16 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.03 0.06 0.015 0.17 0.14 0.06 0.09 -
P/RPS 0.23 0.52 0.00 0.00 1.26 0.43 0.53 -10.00%
P/EPS 4.64 9.28 -0.55 -18.64 -93.33 -2.60 -4.95 -
EY 21.55 10.78 -183.33 -5.37 -1.07 -38.50 -20.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.00 0.00 8.50 3.50 1.20 1.00 -22.70%

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