[MAG] YoY TTM Result on 31-Jul-2011 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -50.12%
YoY- 54.7%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 1,096,515 0 14,357 28,104 116,973 172,641 153,357 32.89%
PBT 112,942 -325 -818 -1,681 -5,627 -10,122 -113 -
Tax -29,541 0 650 -1,043 -843 2,562 -289 95.20%
NP 83,401 -325 -168 -2,724 -6,470 -7,560 -402 -
-
NP to SH 75,936 -325 149 -3,016 -6,658 -7,560 -402 -
-
Tax Rate 26.16% - - - - - - -
Total Cost 1,013,114 325 14,525 30,828 123,443 180,201 153,759 31.32%
-
Net Worth 469,700 -1,484 3,010 4,439 0 15,835 24,771 53.01%
Dividend
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div 4,697 - - - - - - -
Div Payout % 6.19% - - - - - - -
Equity
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 469,700 -1,484 3,010 4,439 0 15,835 24,771 53.01%
NOSH 2,348,500 148,500 150,526 147,979 133,750 226,216 225,192 40.34%
Ratio Analysis
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 7.61% 0.00% -1.17% -9.69% -5.53% -4.38% -0.26% -
ROE 16.17% 0.00% 4.95% -67.94% 0.00% -47.74% -1.62% -
Per Share
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 46.69 0.00 9.54 18.99 87.46 76.32 68.10 -5.30%
EPS 3.23 -0.22 0.10 -2.04 -4.98 -3.34 -0.18 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 -0.01 0.02 0.03 0.00 0.07 0.11 9.02%
Adjusted Per Share Value based on latest NOSH - 147,979
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 58.55 0.00 0.77 1.50 6.25 9.22 8.19 32.88%
EPS 4.05 -0.02 0.01 -0.16 -0.36 -0.40 -0.02 -
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2508 -0.0008 0.0016 0.0024 0.00 0.0085 0.0132 53.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.07 0.015 0.05 0.12 0.04 0.07 0.07 -
P/RPS 0.15 0.00 0.52 0.63 0.05 0.09 0.10 6.03%
P/EPS 2.16 -6.85 50.51 -5.89 -0.80 -2.09 -39.21 -
EY 46.19 -14.59 1.98 -16.98 -124.45 -47.74 -2.55 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 2.50 4.00 0.00 1.00 0.64 -8.35%
Price Multiplier on Announcement Date
30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/08/15 - 26/09/12 30/09/11 28/09/10 30/09/09 29/09/08 -
Price 0.06 0.00 0.05 0.14 0.05 0.08 0.06 -
P/RPS 0.13 0.00 0.52 0.74 0.06 0.10 0.09 5.45%
P/EPS 1.86 0.00 50.51 -6.87 -1.00 -2.39 -33.61 -
EY 53.89 0.00 1.98 -14.56 -99.56 -41.77 -2.98 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.00 2.50 4.67 0.00 1.14 0.55 -8.38%

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