[MAG] YoY TTM Result on 31-Jul-2012 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 109.3%
YoY- 104.94%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 902,553 1,096,515 0 14,357 28,104 116,973 172,641 26.99%
PBT 69,110 112,942 -325 -818 -1,681 -5,627 -10,122 -
Tax -20,325 -29,541 0 650 -1,043 -843 2,562 -
NP 48,785 83,401 -325 -168 -2,724 -6,470 -7,560 -
-
NP to SH 43,604 75,936 -325 149 -3,016 -6,658 -7,560 -
-
Tax Rate 29.41% 26.16% - - - - - -
Total Cost 853,768 1,013,114 325 14,525 30,828 123,443 180,201 25.20%
-
Net Worth 49,803,158 469,700 -1,484 3,010 4,439 0 15,835 220.18%
Dividend
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - 4,697 - - - - - -
Div Payout % - 6.19% - - - - - -
Equity
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 49,803,158 469,700 -1,484 3,010 4,439 0 15,835 220.18%
NOSH 2,348,500 2,348,500 148,500 150,526 147,979 133,750 226,216 40.23%
Ratio Analysis
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 5.41% 7.61% 0.00% -1.17% -9.69% -5.53% -4.38% -
ROE 0.09% 16.17% 0.00% 4.95% -67.94% 0.00% -47.74% -
Per Share
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 38.06 46.69 0.00 9.54 18.99 87.46 76.32 -9.56%
EPS 1.84 3.23 -0.22 0.10 -2.04 -4.98 -3.34 -
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.00 0.20 -0.01 0.02 0.03 0.00 0.07 128.00%
Adjusted Per Share Value based on latest NOSH - 150,526
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 48.19 58.55 0.00 0.77 1.50 6.25 9.22 26.99%
EPS 2.33 4.05 -0.02 0.01 -0.16 -0.36 -0.40 -
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.5921 0.2508 -0.0008 0.0016 0.0024 0.00 0.0085 219.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.045 0.07 0.015 0.05 0.12 0.04 0.07 -
P/RPS 0.12 0.15 0.00 0.52 0.63 0.05 0.09 4.24%
P/EPS 2.45 2.16 -6.85 50.51 -5.89 -0.80 -2.09 -
EY 40.86 46.19 -14.59 1.98 -16.98 -124.45 -47.74 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 2.50 4.00 0.00 1.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/08/16 26/08/15 - 26/09/12 30/09/11 28/09/10 30/09/09 -
Price 0.04 0.06 0.00 0.05 0.14 0.05 0.08 -
P/RPS 0.11 0.13 0.00 0.52 0.74 0.06 0.10 1.38%
P/EPS 2.18 1.86 0.00 50.51 -6.87 -1.00 -2.39 -
EY 45.97 53.89 0.00 1.98 -14.56 -99.56 -41.77 -
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.00 2.50 4.67 0.00 1.14 -

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