[MAG] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 58.06%
YoY- -146.33%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 210,872 221,549 221,624 203,744 181,296 129,726 117,158 48.12%
PBT 4,552 -147 -140 -654 -2,064 1,736 2,012 72.59%
Tax -1,672 -517 -232 -116 228 -756 -810 62.33%
NP 2,880 -664 -372 -770 -1,836 980 1,201 79.44%
-
NP to SH 2,880 -664 -372 -770 -1,836 980 1,201 79.44%
-
Tax Rate 36.73% - - - - 43.55% 40.26% -
Total Cost 207,992 222,213 221,996 204,514 183,132 128,746 115,957 47.78%
-
Net Worth 24,750 24,346 25,575 24,911 25,244 14,767 11,524 66.69%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 24,750 24,346 25,575 24,911 25,244 14,767 11,524 66.69%
NOSH 225,000 221,333 232,500 226,470 229,499 134,246 104,767 66.69%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 1.37% -0.30% -0.17% -0.38% -1.01% 0.76% 1.03% -
ROE 11.64% -2.73% -1.45% -3.09% -7.27% 6.64% 10.42% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 93.72 100.10 95.32 89.96 79.00 96.63 111.83 -11.13%
EPS 1.28 -0.30 -0.16 -0.34 -0.80 0.73 1.15 7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 246,666
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 11.54 12.12 12.13 11.15 9.92 7.10 6.41 48.14%
EPS 0.16 -0.04 -0.02 -0.04 -0.10 0.05 0.07 73.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0133 0.014 0.0136 0.0138 0.0081 0.0063 66.44%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.16 0.20 0.17 0.22 0.28 0.26 0.38 -
P/RPS 0.17 0.20 0.18 0.24 0.35 0.27 0.34 -37.08%
P/EPS 12.50 -66.67 -106.25 -64.71 -35.00 35.62 33.14 -47.88%
EY 8.00 -1.50 -0.94 -1.55 -2.86 2.81 3.02 91.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.82 1.55 2.00 2.55 2.36 3.45 -43.97%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 04/01/06 -
Price 0.13 0.18 0.22 0.17 0.22 0.26 0.25 -
P/RPS 0.14 0.18 0.23 0.19 0.28 0.27 0.22 -26.07%
P/EPS 10.16 -60.00 -137.50 -50.00 -27.50 35.62 21.80 -39.97%
EY 9.85 -1.67 -0.73 -2.00 -3.64 2.81 4.59 66.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 2.00 1.55 2.00 2.36 2.27 -35.42%

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