[MAG] QoQ Quarter Result on 31-Jan-2008 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 23.89%
YoY- 209.09%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 42,011 36,307 35,033 43,909 38,108 41,167 52,718 -13.98%
PBT -1,489 -1,133 -8 622 406 585 1,138 -
Tax 383 -38 18 -202 -67 -243 -418 -
NP -1,106 -1,171 10 420 339 342 720 -
-
NP to SH -1,106 -1,171 10 420 339 342 720 -
-
Tax Rate - - - 32.48% 16.50% 41.54% 36.73% -
Total Cost 43,117 37,478 35,023 43,489 37,769 40,825 51,998 -11.68%
-
Net Worth 22,571 24,771 24,315 24,315 27,119 25,079 24,750 -5.93%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 22,571 24,771 24,315 24,315 27,119 25,079 24,750 -5.93%
NOSH 225,714 225,192 221,052 221,052 225,999 227,999 225,000 0.21%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin -2.63% -3.23% 0.03% 0.96% 0.89% 0.83% 1.37% -
ROE -4.90% -4.73% 0.04% 1.73% 1.25% 1.36% 2.91% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 18.61 16.12 15.85 19.86 16.86 18.06 23.43 -14.17%
EPS -0.49 -0.52 0.00 0.19 0.15 0.15 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.11 0.12 0.11 0.11 -6.12%
Adjusted Per Share Value based on latest NOSH - 221,052
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 2.52 2.17 2.10 2.63 2.28 2.47 3.16 -13.94%
EPS -0.07 -0.07 0.00 0.03 0.02 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0135 0.0148 0.0146 0.0146 0.0162 0.015 0.0148 -5.91%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.03 0.07 0.08 0.09 0.18 0.14 0.16 -
P/RPS 0.16 0.43 0.50 0.45 1.07 0.78 0.68 -61.71%
P/EPS -6.12 -13.46 1,768.42 47.37 120.00 93.33 50.00 -
EY -16.33 -7.43 0.06 2.11 0.83 1.07 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.64 0.73 0.82 1.50 1.27 1.45 -64.85%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/12/08 29/09/08 27/06/08 31/03/08 31/12/07 27/09/07 29/06/07 -
Price 0.09 0.06 0.11 0.09 0.13 0.12 0.13 -
P/RPS 0.48 0.37 0.69 0.45 0.77 0.66 0.55 -8.63%
P/EPS -18.37 -11.54 2,431.58 47.37 86.67 80.00 40.62 -
EY -5.44 -8.67 0.04 2.11 1.15 1.25 2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.55 1.00 0.82 1.08 1.09 1.18 -16.45%

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