[MAG] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -95.26%
YoY- -261.7%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 92,480 47,022 151,500 113,350 71,340 35,033 175,902 -34.88%
PBT -3,965 -2,524 -7,572 -2,629 -1,141 -8 2,790 -
Tax 1,601 998 1,213 362 -20 18 -930 -
NP -2,364 -1,526 -6,359 -2,267 -1,161 10 1,860 -
-
NP to SH -2,364 1,526 -6,359 -2,267 -1,161 10 1,860 -
-
Tax Rate - - - - - - 33.33% -
Total Cost 94,844 48,548 157,859 115,617 72,501 35,023 174,042 -33.30%
-
Net Worth 15,760 17,952 17,989 22,445 24,559 24,743 24,743 -25.99%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 15,760 17,952 17,989 22,445 24,559 24,743 24,743 -25.99%
NOSH 225,142 224,411 224,871 224,455 223,269 224,938 224,938 0.06%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -2.56% -3.25% -4.20% -2.00% -1.63% 0.03% 1.06% -
ROE -15.00% 8.50% -35.35% -10.10% -4.73% 0.04% 7.52% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 41.08 20.95 67.37 50.50 31.95 15.57 78.20 -34.92%
EPS -1.05 -0.68 -2.83 -1.01 -0.52 0.00 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.10 0.11 0.11 0.11 -26.03%
Adjusted Per Share Value based on latest NOSH - 225,714
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 4.94 2.51 8.09 6.05 3.81 1.87 9.39 -34.85%
EPS -0.13 0.08 -0.34 -0.12 -0.06 0.00 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0084 0.0096 0.0096 0.012 0.0131 0.0132 0.0132 -26.03%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.07 0.06 0.05 0.03 0.07 0.08 0.09 -
P/RPS 0.17 0.29 0.07 0.06 0.22 0.51 0.12 26.16%
P/EPS -6.67 8.82 -1.77 -2.97 -13.46 1,799.51 10.88 -
EY -15.00 11.33 -56.56 -33.67 -7.43 0.06 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 0.63 0.30 0.64 0.73 0.82 14.15%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 27/06/08 31/03/08 -
Price 0.08 0.08 0.09 0.09 0.06 0.11 0.09 -
P/RPS 0.19 0.38 0.13 0.18 0.19 0.71 0.12 35.88%
P/EPS -7.62 11.76 -3.18 -8.91 -11.54 2,474.32 10.88 -
EY -13.13 8.50 -31.42 -11.22 -8.67 0.04 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.00 1.13 0.90 0.55 1.00 0.82 24.58%

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