[MAG] QoQ Cumulative Quarter Result on 31-Jul-2008 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- -11710.0%
YoY- -209.32%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 47,022 151,500 113,350 71,340 35,033 175,902 131,993 -49.77%
PBT -2,524 -7,572 -2,629 -1,141 -8 2,790 2,130 -
Tax 998 1,213 362 -20 18 -930 -728 -
NP -1,526 -6,359 -2,267 -1,161 10 1,860 1,402 -
-
NP to SH 1,526 -6,359 -2,267 -1,161 10 1,860 1,402 5.81%
-
Tax Rate - - - - - 33.33% 34.18% -
Total Cost 48,548 157,859 115,617 72,501 35,023 174,042 130,591 -48.32%
-
Net Worth 17,952 17,989 22,445 24,559 24,743 24,743 27,135 -24.09%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 17,952 17,989 22,445 24,559 24,743 24,743 27,135 -24.09%
NOSH 224,411 224,871 224,455 223,269 224,938 224,938 226,129 -0.50%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -3.25% -4.20% -2.00% -1.63% 0.03% 1.06% 1.06% -
ROE 8.50% -35.35% -10.10% -4.73% 0.04% 7.52% 5.17% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 20.95 67.37 50.50 31.95 15.57 78.20 58.37 -49.52%
EPS -0.68 -2.83 -1.01 -0.52 0.00 0.83 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.11 0.11 0.11 0.12 -23.70%
Adjusted Per Share Value based on latest NOSH - 225,192
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 2.82 9.07 6.79 4.27 2.10 10.53 7.90 -49.71%
EPS 0.09 -0.38 -0.14 -0.07 0.00 0.11 0.08 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0108 0.0134 0.0147 0.0148 0.0148 0.0163 -24.01%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.06 0.05 0.03 0.07 0.08 0.09 0.18 -
P/RPS 0.29 0.07 0.06 0.22 0.51 0.12 0.31 -4.35%
P/EPS 8.82 -1.77 -2.97 -13.46 1,799.51 10.88 29.03 -54.83%
EY 11.33 -56.56 -33.67 -7.43 0.06 9.19 3.44 121.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.30 0.64 0.73 0.82 1.50 -37.03%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/06/09 31/03/09 31/12/08 29/09/08 27/06/08 31/03/08 31/12/07 -
Price 0.08 0.09 0.09 0.06 0.11 0.09 0.13 -
P/RPS 0.38 0.13 0.18 0.19 0.71 0.12 0.22 44.00%
P/EPS 11.76 -3.18 -8.91 -11.54 2,474.32 10.88 20.97 -32.01%
EY 8.50 -31.42 -11.22 -8.67 0.04 9.19 4.77 47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 0.90 0.55 1.00 0.82 1.08 -5.00%

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