[MAG] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -7.72%
YoY- -300.63%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 160,809 151,501 175,902 219,601 129,726 0 -
PBT -7,761 -7,572 2,751 -125 1,075 0 -
Tax 485 1,214 -930 -517 -755 0 -
NP -7,276 -6,358 1,821 -642 320 0 -
-
NP to SH -7,464 -6,358 1,821 -642 320 0 -
-
Tax Rate - - 33.81% - 70.23% - -
Total Cost 168,085 157,859 174,081 220,243 129,406 0 -
-
Net Worth 11,231 20,260 24,315 24,911 21,725 0 -
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 11,231 20,260 24,315 24,911 21,725 0 -
NOSH 224,632 225,116 221,052 226,470 197,500 0 -
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin -4.52% -4.20% 1.04% -0.29% 0.25% 0.00% -
ROE -66.46% -31.38% 7.49% -2.58% 1.47% 0.00% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 71.59 67.30 79.57 96.97 65.68 0.00 -
EPS -3.32 -2.82 0.82 -0.28 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.09 0.11 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 226,470
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 8.80 8.29 9.62 12.02 7.10 0.00 -
EPS -0.41 -0.35 0.10 -0.04 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0061 0.0111 0.0133 0.0136 0.0119 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 - -
Price 0.09 0.05 0.09 0.20 0.26 0.00 -
P/RPS 0.13 0.07 0.11 0.21 0.40 0.00 -
P/EPS -2.71 -1.77 10.93 -70.55 160.47 0.00 -
EY -36.92 -56.49 9.15 -1.42 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.56 0.82 1.82 2.36 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.06 0.09 0.09 0.18 0.26 0.00 -
P/RPS 0.08 0.13 0.11 0.19 0.40 0.00 -
P/EPS -1.81 -3.19 10.93 -63.50 160.47 0.00 -
EY -55.38 -31.38 9.15 -1.57 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.82 1.64 2.36 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