[MAG] YoY TTM Result on 31-Oct-2011 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -24.77%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 729,153 0 6,466 15,568 92,691 167,489 157,260 21.36%
PBT 40,236 -544 -353 -2,138 -6,559 -8,150 -2,008 -
Tax -13,194 0 -1,088 -1,673 -636 1,972 161 -
NP 27,042 -544 -1,441 -3,811 -7,195 -6,178 -1,847 -
-
NP to SH 23,636 -544 -1,488 -3,763 -7,535 -6,366 -1,847 -
-
Tax Rate 32.79% - - - - - - -
Total Cost 702,111 544 7,907 19,379 99,886 173,667 159,107 20.61%
-
Net Worth 50,962,451 -2,969 2,972 1,466 5,441 15,400 22,571 165.10%
Dividend
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 50,962,451 -2,969 2,972 1,466 5,441 15,400 22,571 165.10%
NOSH 2,348,500 148,500 148,606 48,888 136,034 220,000 225,714 34.40%
Ratio Analysis
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 3.71% 0.00% -22.29% -24.48% -7.76% -3.69% -1.17% -
ROE 0.05% 0.00% -50.07% -256.57% -138.48% -41.34% -8.18% -
Per Share
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 31.05 0.00 4.35 31.84 68.14 76.13 69.67 -9.70%
EPS 1.01 -0.37 -1.00 -7.70 -5.54 -2.89 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.70 -0.02 0.02 0.03 0.04 0.07 0.10 97.23%
Adjusted Per Share Value based on latest NOSH - 48,888
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 39.90 0.00 0.35 0.85 5.07 9.16 8.60 21.37%
EPS 1.29 -0.03 -0.08 -0.21 -0.41 -0.35 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 27.885 -0.0016 0.0016 0.0008 0.003 0.0084 0.0124 164.96%
Price Multiplier on Financial Quarter End Date
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.035 0.015 0.015 0.10 0.09 0.09 0.03 -
P/RPS 0.11 0.00 0.34 0.31 0.13 0.12 0.04 13.62%
P/EPS 3.48 -4.09 -1.50 -1.30 -1.62 -3.11 -3.67 -
EY 28.76 -24.42 -66.75 -76.97 -61.54 -32.15 -27.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 3.33 2.25 1.29 0.30 -
Price Multiplier on Announcement Date
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/11/16 - 27/12/12 30/03/12 30/12/10 22/12/09 31/12/08 -
Price 0.03 0.00 0.015 0.17 0.09 0.10 0.09 -
P/RPS 0.10 0.00 0.34 0.53 0.13 0.13 0.13 -3.25%
P/EPS 2.98 0.00 -1.50 -2.21 -1.62 -3.46 -11.00 -
EY 33.55 0.00 -66.75 -45.28 -61.54 -28.94 -9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 5.67 2.25 1.43 0.90 -

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