[MAG] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 183.64%
YoY- 189.5%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 140,596 163,490 158,217 226,995 149,281 25,769 40.37%
PBT -6,564 -10,088 1,605 1,529 -211 770 -
Tax -513 2,194 -494 -992 -389 -309 10.66%
NP -7,077 -7,894 1,111 537 -600 461 -
-
NP to SH -7,265 -7,894 1,111 537 -600 461 -
-
Tax Rate - - 30.78% 64.88% - 40.13% -
Total Cost 147,673 171,384 157,106 226,458 149,881 25,308 42.27%
-
Net Worth 8,616 17,952 24,315 24,750 25,244 4,609 13.32%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 8,616 17,952 24,315 24,750 25,244 4,609 13.32%
NOSH 172,337 224,411 221,052 225,000 229,499 38,416 34.99%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin -5.03% -4.83% 0.70% 0.24% -0.40% 1.79% -
ROE -84.31% -43.97% 4.57% 2.17% -2.38% 10.00% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 81.58 72.85 71.57 100.89 65.05 67.08 3.98%
EPS -4.22 -3.52 0.50 0.24 -0.26 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 0.11 0.11 0.11 0.12 -16.05%
Adjusted Per Share Value based on latest NOSH - 225,000
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 7.51 8.73 8.45 12.12 7.97 1.38 40.30%
EPS -0.39 -0.42 0.06 0.03 -0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0046 0.0096 0.013 0.0132 0.0135 0.0025 12.96%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 - -
Price 0.05 0.06 0.08 0.16 0.28 0.00 -
P/RPS 0.06 0.08 0.11 0.16 0.43 0.00 -
P/EPS -1.19 -1.71 15.92 67.04 -107.10 0.00 -
EY -84.31 -58.63 6.28 1.49 -0.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.73 1.45 2.55 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/10 30/06/09 27/06/08 29/06/07 30/06/06 - -
Price 0.04 0.08 0.11 0.13 0.22 0.00 -
P/RPS 0.05 0.11 0.15 0.13 0.34 0.00 -
P/EPS -0.95 -2.27 21.89 54.47 -84.15 0.00 -
EY -105.39 -43.97 4.57 1.84 -1.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 1.00 1.18 2.00 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