[MAG] YoY TTM Result on 30-Apr-2011 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 21.31%
YoY- 72.35%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,059,653 0 25,380 49,863 140,596 163,490 158,217 31.62%
PBT 88,941 -233 -2,144 -1,324 -6,564 -10,088 1,605 78.62%
Tax -31,891 -1,738 225 -393 -513 2,194 -494 82.61%
NP 57,050 -1,971 -1,919 -1,717 -7,077 -7,894 1,111 76.67%
-
NP to SH 48,978 -1,971 -1,602 -2,009 -7,265 -7,894 1,111 72.82%
-
Tax Rate 35.86% - - - - - 30.78% -
Total Cost 1,002,603 1,971 27,299 51,580 147,673 171,384 157,106 30.71%
-
Net Worth 445,268 -1,484 1,319 6,356 8,616 17,952 24,315 52.21%
Dividend
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 445,268 -1,484 1,319 6,356 8,616 17,952 24,315 52.21%
NOSH 2,343,519 148,500 65,999 158,909 172,337 224,411 221,052 40.65%
Ratio Analysis
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 5.38% 0.00% -7.56% -3.44% -5.03% -4.83% 0.70% -
ROE 11.00% 0.00% -121.36% -31.61% -84.31% -43.97% 4.57% -
Per Share
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 45.22 0.00 38.45 31.38 81.58 72.85 71.57 -6.41%
EPS 2.09 -1.33 -2.43 -1.26 -4.22 -3.52 0.50 22.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 -0.01 0.02 0.04 0.05 0.08 0.11 8.21%
Adjusted Per Share Value based on latest NOSH - 158,909
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 56.58 0.00 1.36 2.66 7.51 8.73 8.45 31.62%
EPS 2.62 -0.11 -0.09 -0.11 -0.39 -0.42 0.06 72.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 -0.0008 0.0007 0.0034 0.0046 0.0096 0.013 52.18%
Price Multiplier on Financial Quarter End Date
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 31/03/15 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.12 0.015 0.16 0.16 0.05 0.06 0.08 -
P/RPS 0.27 0.00 0.42 0.51 0.06 0.08 0.11 13.85%
P/EPS 5.74 -1.13 -6.59 -12.66 -1.19 -1.71 15.92 -13.70%
EY 17.42 -88.48 -15.17 -7.90 -84.31 -58.63 6.28 15.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 8.00 4.00 1.00 0.75 0.73 -2.10%
Price Multiplier on Announcement Date
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/08/15 - 29/06/12 29/06/11 29/06/10 30/06/09 27/06/08 -
Price 0.06 0.00 0.06 0.16 0.04 0.08 0.11 -
P/RPS 0.13 0.00 0.16 0.51 0.05 0.11 0.15 -2.04%
P/EPS 2.87 0.00 -2.47 -12.66 -0.95 -2.27 21.89 -25.44%
EY 34.83 0.00 -40.45 -7.90 -105.39 -43.97 4.57 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 3.00 4.00 0.80 1.00 1.00 -15.18%

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