[MAG] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -9.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 181,296 129,726 117,158 112,734 103,076 0 0 -
PBT -2,064 1,736 2,012 2,778 3,080 0 0 -
Tax 228 -756 -810 -1,116 -1,236 0 0 -
NP -1,836 980 1,201 1,662 1,844 0 0 -
-
NP to SH -1,836 980 1,201 1,662 1,844 0 0 -
-
Tax Rate - 43.55% 40.26% 40.17% 40.13% - - -
Total Cost 183,132 128,746 115,957 111,072 101,232 0 0 -
-
Net Worth 25,244 14,767 11,524 5,506 4,609 0 0 -
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 25,244 14,767 11,524 5,506 4,609 0 0 -
NOSH 229,499 134,246 104,767 50,060 38,416 0 0 -
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin -1.01% 0.76% 1.03% 1.47% 1.79% 0.00% 0.00% -
ROE -7.27% 6.64% 10.42% 30.18% 40.00% 0.00% 0.00% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 79.00 96.63 111.83 225.20 268.31 0.00 0.00 -
EPS -0.80 0.73 1.15 3.32 4.80 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 61,666
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 10.86 7.77 7.02 6.75 6.17 0.00 0.00 -
EPS -0.11 0.06 0.07 0.10 0.11 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0088 0.0069 0.0033 0.0028 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 - - - - -
Price 0.28 0.26 0.38 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.27 0.34 0.00 0.00 0.00 0.00 -
P/EPS -35.00 35.62 33.14 0.00 0.00 0.00 0.00 -
EY -2.86 2.81 3.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.36 3.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 30/06/06 31/03/06 04/01/06 28/09/05 18/08/05 - - -
Price 0.22 0.26 0.25 0.49 0.00 0.00 0.00 -
P/RPS 0.28 0.27 0.22 0.22 0.00 0.00 0.00 -
P/EPS -27.50 35.62 21.80 14.76 0.00 0.00 0.00 -
EY -3.64 2.81 4.59 6.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.36 2.27 4.45 0.00 0.00 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