[MAG] QoQ Annualized Quarter 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- -20.4%
YoY- -81.58%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 0 820 36,964 273 328 352 76,584 -
PBT -716 -876 -2,708 -2,602 -2,092 -1,836 2,514 -
Tax 1,336 900 0 -2,261 -1,948 -1,296 -69 -
NP 620 24 -2,708 -4,864 -4,040 -3,132 2,445 -59.97%
-
NP to SH -716 92 -2,658 -4,864 -4,040 -3,132 2,026 -
-
Tax Rate - - - - - - 2.74% -
Total Cost -620 796 39,672 5,137 4,368 3,484 74,139 -
-
Net Worth 2,919 0 4,310 4,226 4,350 6,356 7,235 -45.42%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 2,919 0 4,310 4,226 4,350 6,356 7,235 -45.42%
NOSH 145,999 143,675 143,675 140,890 145,032 158,909 180,892 -13.32%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 0.00% 2.93% -7.33% -1,779.51% -1,231.71% -889.77% 3.19% -
ROE -24.52% 0.00% -61.67% -115.08% -92.85% -49.27% 28.00% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.00 0.57 25.73 0.19 0.23 0.22 42.34 -
EPS 0.40 0.00 -1.85 -3.41 -2.86 -2.20 1.35 -55.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.00 0.03 0.03 0.03 0.04 0.04 -37.03%
Adjusted Per Share Value based on latest NOSH - 48,888
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 0.00 0.05 2.21 0.02 0.02 0.02 4.59 -
EPS -0.04 0.01 -0.16 -0.29 -0.24 -0.19 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0017 0.00 0.0026 0.0025 0.0026 0.0038 0.0043 -46.16%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.05 0.16 0.14 0.10 0.12 0.16 0.08 -
P/RPS 0.00 28.03 98.12 51.55 53.06 72.23 0.19 -
P/EPS -10.20 249.87 -5.67 -2.90 -4.31 -8.12 7.14 -
EY -9.81 0.40 -17.65 -34.52 -23.21 -12.32 14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.00 7.00 3.33 4.00 4.00 2.00 16.05%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 29/06/12 30/03/12 30/03/12 30/09/11 29/06/11 31/03/11 -
Price 0.05 0.06 0.17 0.17 0.14 0.16 0.14 -
P/RPS 0.00 10.51 119.15 87.63 61.90 72.23 0.33 -
P/EPS -10.20 93.70 -6.88 -4.92 -5.03 -8.12 12.50 -
EY -9.81 1.07 -14.53 -20.31 -19.90 -12.32 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.00 8.50 5.67 4.67 4.00 3.50 -20.11%

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