[MAG] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -38.99%
YoY- 106.89%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 151,501 157,260 153,357 158,217 175,902 185,376 211,614 -19.88%
PBT -7,572 -2,008 -113 1,605 2,751 2,109 1,925 -
Tax 1,214 161 -289 -494 -930 -1,071 -1,120 -
NP -6,358 -1,847 -402 1,111 1,821 1,038 805 -
-
NP to SH -6,358 -1,847 -402 1,111 1,821 1,038 805 -
-
Tax Rate - - - 30.78% 33.81% 50.78% 58.18% -
Total Cost 157,859 159,107 153,759 157,106 174,081 184,338 210,809 -17.46%
-
Net Worth 20,260 22,571 24,771 24,315 24,315 27,119 25,079 -13.20%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 20,260 22,571 24,771 24,315 24,315 27,119 25,079 -13.20%
NOSH 225,116 225,714 225,192 221,052 221,052 225,999 227,999 -0.84%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin -4.20% -1.17% -0.26% 0.70% 1.04% 0.56% 0.38% -
ROE -31.38% -8.18% -1.62% 4.57% 7.49% 3.83% 3.21% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 67.30 69.67 68.10 71.57 79.57 82.02 92.81 -19.20%
EPS -2.82 -0.82 -0.18 0.50 0.82 0.46 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 0.11 0.11 0.12 0.11 -12.46%
Adjusted Per Share Value based on latest NOSH - 221,052
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 9.07 9.42 9.18 9.47 10.53 11.10 12.67 -19.89%
EPS -0.38 -0.11 -0.02 0.07 0.11 0.06 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0121 0.0135 0.0148 0.0146 0.0146 0.0162 0.015 -13.28%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.05 0.03 0.07 0.08 0.09 0.18 0.14 -
P/RPS 0.07 0.04 0.10 0.11 0.11 0.22 0.15 -39.69%
P/EPS -1.77 -3.67 -39.21 15.92 10.93 39.19 39.65 -
EY -56.49 -27.28 -2.55 6.28 9.15 2.55 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.30 0.64 0.73 0.82 1.50 1.27 -41.92%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 31/12/08 29/09/08 27/06/08 31/03/08 31/12/07 27/09/07 -
Price 0.09 0.09 0.06 0.11 0.09 0.13 0.12 -
P/RPS 0.13 0.13 0.09 0.15 0.11 0.16 0.13 0.00%
P/EPS -3.19 -11.00 -33.61 21.89 10.93 28.30 33.99 -
EY -31.38 -9.09 -2.98 4.57 9.15 3.53 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.55 1.00 0.82 1.08 1.09 -5.55%

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