[MAG] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -22.54%
YoY- 11.69%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 328 352 76,584 81,628 97,288 107,236 160,808 -98.40%
PBT -2,092 -1,836 2,514 -2,056 -2,186 -5,308 -7,611 -57.82%
Tax -1,948 -1,296 -69 0 0 0 170 -
NP -4,040 -3,132 2,445 -2,056 -2,186 -5,308 -7,441 -33.52%
-
NP to SH -4,040 -3,132 2,026 -2,678 -2,186 -5,308 -7,441 -33.52%
-
Tax Rate - - 2.74% - - - - -
Total Cost 4,368 3,484 74,139 83,684 99,474 112,544 168,249 -91.29%
-
Net Worth 4,350 6,356 7,235 5,865 0 8,616 11,240 -46.98%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 4,350 6,356 7,235 5,865 0 8,616 11,240 -46.98%
NOSH 145,032 158,909 180,892 146,642 152,499 172,337 224,819 -25.40%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -1,231.71% -889.77% 3.19% -2.52% -2.25% -4.95% -4.63% -
ROE -92.85% -49.27% 28.00% -45.67% 0.00% -61.60% -66.20% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 0.23 0.22 42.34 55.66 63.80 62.22 71.53 -97.84%
EPS -2.86 -2.20 1.35 -1.83 -1.42 -3.08 -3.31 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.04 0.04 0.00 0.05 0.05 -28.92%
Adjusted Per Share Value based on latest NOSH - 136,034
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 0.02 0.02 4.09 4.36 5.19 5.73 8.59 -98.26%
EPS -0.22 -0.17 0.11 -0.14 -0.12 -0.28 -0.40 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0034 0.0039 0.0031 0.00 0.0046 0.006 -47.32%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.12 0.16 0.08 0.09 0.04 0.05 0.09 -
P/RPS 53.06 72.23 0.19 0.16 0.06 0.08 0.13 5463.28%
P/EPS -4.31 -8.12 7.14 -4.93 -2.79 -1.62 -2.72 36.03%
EY -23.21 -12.32 14.00 -20.30 -35.84 -61.60 -36.78 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 4.00 2.00 2.25 0.00 1.00 1.80 70.54%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/09/11 29/06/11 31/03/11 30/12/10 28/09/10 29/06/10 31/03/10 -
Price 0.14 0.16 0.14 0.09 0.05 0.04 0.06 -
P/RPS 61.90 72.23 0.33 0.16 0.08 0.06 0.08 8431.47%
P/EPS -5.03 -8.12 12.50 -4.93 -3.49 -1.30 -1.81 98.03%
EY -19.90 -12.32 8.00 -20.30 -28.67 -77.00 -55.16 -49.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.67 4.00 3.50 2.25 0.00 0.80 1.20 148.03%

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