[MAG] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -138.65%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 36,964 205 164 88 76,584 61,221 48,644 -16.68%
PBT -2,708 -1,952 -1,046 -459 2,514 -1,542 -1,093 82.79%
Tax 0 -1,696 -974 -324 -69 0 0 -
NP -2,708 -3,648 -2,020 -783 2,445 -1,542 -1,093 82.79%
-
NP to SH -2,658 -3,648 -2,020 -783 2,026 -2,009 -1,093 80.54%
-
Tax Rate - - - - 2.74% - - -
Total Cost 39,672 3,853 2,184 871 74,139 62,763 49,737 -13.95%
-
Net Worth 4,310 4,226 4,350 6,356 7,235 5,865 0 -
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 4,310 4,226 4,350 6,356 7,235 5,865 0 -
NOSH 143,675 140,890 145,032 158,909 180,892 146,642 152,499 -3.88%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -7.33% -1,779.51% -1,231.71% -889.77% 3.19% -2.52% -2.25% -
ROE -61.67% -86.31% -46.43% -12.32% 28.00% -34.25% 0.00% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 25.73 0.15 0.11 0.06 42.34 41.75 31.90 -13.31%
EPS -1.85 -2.56 -1.43 -0.55 1.35 -1.37 -0.71 89.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.04 0.04 0.00 -
Adjusted Per Share Value based on latest NOSH - 158,909
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 1.97 0.01 0.01 0.00 4.09 3.27 2.60 -16.84%
EPS -0.14 -0.19 -0.11 -0.04 0.11 -0.11 -0.06 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0023 0.0023 0.0034 0.0039 0.0031 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.14 0.10 0.12 0.16 0.08 0.09 0.04 -
P/RPS 98.12 68.73 106.12 288.93 0.19 0.22 0.13 8090.32%
P/EPS -5.67 -3.86 -8.62 -32.47 7.14 -6.57 -5.58 1.06%
EY -17.65 -25.89 -11.61 -3.08 14.00 -15.22 -17.92 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 3.33 4.00 4.00 2.00 2.25 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 30/03/12 30/09/11 29/06/11 31/03/11 30/12/10 28/09/10 -
Price 0.17 0.17 0.14 0.16 0.14 0.09 0.05 -
P/RPS 119.15 116.84 123.81 288.93 0.33 0.22 0.16 8017.42%
P/EPS -6.88 -6.57 -10.05 -32.47 12.50 -6.57 -6.98 -0.95%
EY -14.53 -15.23 -9.95 -3.08 8.00 -15.22 -14.33 0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 5.67 4.67 4.00 3.50 2.25 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