[MAG] QoQ Quarter Result on 31-Oct-2006 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 43.24%
YoY- 51.43%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 41,167 52,718 55,330 64,346 56,548 45,324 41,857 -1.10%
PBT 585 1,138 -42 222 189 -516 226 88.85%
Tax -243 -418 -343 -116 -115 57 -147 39.93%
NP 342 720 -385 106 74 -459 79 166.33%
-
NP to SH 342 720 -385 106 74 -459 79 166.33%
-
Tax Rate 41.54% 36.73% - 52.25% 60.85% - 65.04% -
Total Cost 40,825 51,998 55,715 64,240 56,474 45,783 41,778 -1.53%
-
Net Worth 25,079 24,750 24,911 23,319 27,133 25,244 21,725 10.07%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 25,079 24,750 24,911 23,319 27,133 25,244 21,725 10.07%
NOSH 227,999 225,000 226,470 211,999 246,666 229,499 197,500 10.07%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 0.83% 1.37% -0.70% 0.16% 0.13% -1.01% 0.19% -
ROE 1.36% 2.91% -1.55% 0.45% 0.27% -1.82% 0.36% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 18.06 23.43 24.43 30.35 22.92 19.75 21.19 -10.13%
EPS 0.15 0.32 -0.17 0.05 0.03 -0.20 0.04 141.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 211,999
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 2.47 3.16 3.31 3.85 3.39 2.71 2.51 -1.06%
EPS 0.02 0.04 -0.02 0.01 0.00 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.015 0.0148 0.0149 0.014 0.0162 0.0151 0.013 10.03%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 0.14 0.16 0.20 0.17 0.22 0.28 0.26 -
P/RPS 0.78 0.68 0.82 0.56 0.96 1.42 1.23 -26.24%
P/EPS 93.33 50.00 -117.65 340.00 733.33 -140.00 650.00 -72.67%
EY 1.07 2.00 -0.85 0.29 0.14 -0.71 0.15 271.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.45 1.82 1.55 2.00 2.55 2.36 -33.91%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.12 0.13 0.18 0.22 0.17 0.22 0.26 -
P/RPS 0.66 0.55 0.74 0.72 0.74 1.11 1.23 -34.04%
P/EPS 80.00 40.62 -105.88 440.00 566.67 -110.00 650.00 -75.35%
EY 1.25 2.46 -0.94 0.23 0.18 -0.91 0.15 312.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.18 1.64 2.00 1.55 2.00 2.36 -40.33%

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