[MAG] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 41,857 31,502 30,598 25,769 0 0 0 -
PBT 226 120 619 770 0 0 0 -
Tax -147 -50 -249 -309 0 0 0 -
NP 79 70 370 461 0 0 0 -
-
NP to SH 79 70 370 461 0 0 0 -
-
Tax Rate 65.04% 41.67% 40.23% 40.13% - - - -
Total Cost 41,778 31,432 30,228 25,308 0 0 0 -
-
Net Worth 21,725 25,666 6,783 4,609 0 0 0 -
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 21,725 25,666 6,783 4,609 0 0 0 -
NOSH 197,500 233,333 61,666 38,416 0 0 0 -
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.19% 0.22% 1.21% 1.79% 0.00% 0.00% 0.00% -
ROE 0.36% 0.27% 5.45% 10.00% 0.00% 0.00% 0.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 21.19 13.50 49.62 67.08 0.00 0.00 0.00 -
EPS 0.04 0.03 0.60 1.20 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 38,416
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 2.23 1.68 1.63 1.38 0.00 0.00 0.00 -
EPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0137 0.0036 0.0025 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 - - - - - -
Price 0.26 0.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.23 2.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS 650.00 1,266.67 0.00 0.00 0.00 0.00 0.00 -
EY 0.15 0.08 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.45 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/03/06 04/01/06 28/09/05 18/08/05 - - - -
Price 0.26 0.25 0.49 0.00 0.00 0.00 0.00 -
P/RPS 1.23 1.85 0.99 0.00 0.00 0.00 0.00 -
P/EPS 650.00 833.33 81.67 0.00 0.00 0.00 0.00 -
EY 0.15 0.12 1.22 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.27 4.45 0.00 0.00 0.00 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