[MAG] QoQ Annualized Quarter 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- 35.84%
YoY- -0.35%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 97,288 107,236 160,808 172,450 184,960 188,088 151,500 -25.62%
PBT -2,186 -5,308 -7,611 -4,108 -7,930 -10,096 -7,572 -56.41%
Tax 0 0 170 938 3,202 3,992 1,213 -
NP -2,186 -5,308 -7,441 -3,169 -4,728 -6,104 -6,359 -51.02%
-
NP to SH -2,186 -5,308 -7,441 -3,033 -4,728 6,104 -6,359 -51.02%
-
Tax Rate - - - - - - - -
Total Cost 99,474 112,544 168,249 175,619 189,688 194,192 157,859 -26.56%
-
Net Worth 0 8,616 11,240 15,767 15,760 17,952 17,989 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 8,616 11,240 15,767 15,760 17,952 17,989 -
NOSH 152,499 172,337 224,819 225,247 225,142 224,411 224,871 -22.86%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -2.25% -4.95% -4.63% -1.84% -2.56% -3.25% -4.20% -
ROE 0.00% -61.60% -66.20% -19.24% -30.00% 34.00% -35.35% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 63.80 62.22 71.53 76.56 82.15 83.81 67.37 -3.57%
EPS -1.42 -3.08 -3.31 -1.35 -2.10 -2.72 -2.83 -36.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.05 0.05 0.07 0.07 0.08 0.08 -
Adjusted Per Share Value based on latest NOSH - 220,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 5.83 6.42 9.63 10.33 11.08 11.26 9.07 -25.58%
EPS -0.13 -0.32 -0.45 -0.18 -0.28 0.37 -0.38 -51.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0052 0.0067 0.0094 0.0094 0.0108 0.0108 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.04 0.05 0.09 0.09 0.07 0.06 0.05 -
P/RPS 0.06 0.08 0.13 0.12 0.09 0.07 0.07 -9.79%
P/EPS -2.79 -1.62 -2.72 -6.68 -3.33 2.21 -1.77 35.55%
EY -35.84 -61.60 -36.78 -14.96 -30.00 45.33 -56.56 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 1.80 1.29 1.00 0.75 0.63 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 31/03/10 22/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.04 0.06 0.10 0.08 0.08 0.09 -
P/RPS 0.08 0.06 0.08 0.13 0.10 0.10 0.13 -27.71%
P/EPS -3.49 -1.30 -1.81 -7.43 -3.81 2.94 -3.18 6.41%
EY -28.67 -77.00 -55.16 -13.47 -26.25 34.00 -31.42 -5.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 1.20 1.43 1.14 1.00 1.13 -

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