[MAG] YoY TTM Result on 31-Oct-2009 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 15.79%
YoY- -244.67%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 6,466 15,568 92,691 167,489 157,260 185,376 208,075 -43.89%
PBT -353 -2,138 -6,559 -8,150 -2,008 2,109 -275 4.24%
Tax -1,088 -1,673 -636 1,972 161 -1,071 -321 22.53%
NP -1,441 -3,811 -7,195 -6,178 -1,847 1,038 -596 15.83%
-
NP to SH -1,488 -3,763 -7,535 -6,366 -1,847 1,038 -596 16.45%
-
Tax Rate - - - - - 50.78% - -
Total Cost 7,907 19,379 99,886 173,667 159,107 184,338 208,671 -42.01%
-
Net Worth 2,972 1,466 5,441 15,400 22,571 27,119 23,319 -29.03%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 2,972 1,466 5,441 15,400 22,571 27,119 23,319 -29.03%
NOSH 148,606 48,888 136,034 220,000 225,714 225,999 211,999 -5.74%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -22.29% -24.48% -7.76% -3.69% -1.17% 0.56% -0.29% -
ROE -50.07% -256.57% -138.48% -41.34% -8.18% 3.83% -2.56% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 4.35 31.84 68.14 76.13 69.67 82.02 98.15 -40.48%
EPS -1.00 -7.70 -5.54 -2.89 -0.82 0.46 -0.28 23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.04 0.07 0.10 0.12 0.11 -24.71%
Adjusted Per Share Value based on latest NOSH - 220,000
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.35 0.85 5.07 9.16 8.60 10.14 11.39 -44.00%
EPS -0.08 -0.21 -0.41 -0.35 -0.10 0.06 -0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0008 0.003 0.0084 0.0124 0.0148 0.0128 -29.26%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.015 0.10 0.09 0.09 0.03 0.18 0.17 -
P/RPS 0.34 0.31 0.13 0.12 0.04 0.22 0.17 12.23%
P/EPS -1.50 -1.30 -1.62 -3.11 -3.67 39.19 -60.47 -45.96%
EY -66.75 -76.97 -61.54 -32.15 -27.28 2.55 -1.65 85.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 3.33 2.25 1.29 0.30 1.50 1.55 -11.38%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 30/03/12 30/12/10 22/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.015 0.17 0.09 0.10 0.09 0.13 0.22 -
P/RPS 0.34 0.53 0.13 0.13 0.13 0.16 0.22 7.51%
P/EPS -1.50 -2.21 -1.62 -3.46 -11.00 28.30 -78.26 -48.23%
EY -66.75 -45.28 -61.54 -28.94 -9.09 3.53 -1.28 93.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 5.67 2.25 1.43 0.90 1.08 2.00 -15.06%

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