[MAG] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -244.23%
YoY- -449.15%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 167,489 172,641 163,490 151,501 157,260 153,357 158,217 3.85%
PBT -8,150 -10,122 -10,088 -7,572 -2,008 -113 1,605 -
Tax 1,972 2,562 2,194 1,214 161 -289 -494 -
NP -6,178 -7,560 -7,894 -6,358 -1,847 -402 1,111 -
-
NP to SH -6,366 -7,560 -7,894 -6,358 -1,847 -402 1,111 -
-
Tax Rate - - - - - - 30.78% -
Total Cost 173,667 180,201 171,384 157,859 159,107 153,759 157,106 6.88%
-
Net Worth 15,400 15,835 17,952 20,260 22,571 24,771 24,315 -26.18%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 15,400 15,835 17,952 20,260 22,571 24,771 24,315 -26.18%
NOSH 220,000 226,216 224,411 225,116 225,714 225,192 221,052 -0.31%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -3.69% -4.38% -4.83% -4.20% -1.17% -0.26% 0.70% -
ROE -41.34% -47.74% -43.97% -31.38% -8.18% -1.62% 4.57% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 76.13 76.32 72.85 67.30 69.67 68.10 71.57 4.19%
EPS -2.89 -3.34 -3.52 -2.82 -0.82 -0.18 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.10 0.11 0.11 -25.95%
Adjusted Per Share Value based on latest NOSH - 225,116
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 10.03 10.34 9.79 9.07 9.42 9.18 9.47 3.89%
EPS -0.38 -0.45 -0.47 -0.38 -0.11 -0.02 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0095 0.0108 0.0121 0.0135 0.0148 0.0146 -26.43%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.09 0.07 0.06 0.05 0.03 0.07 0.08 -
P/RPS 0.12 0.09 0.08 0.07 0.04 0.10 0.11 5.95%
P/EPS -3.11 -2.09 -1.71 -1.77 -3.67 -39.21 15.92 -
EY -32.15 -47.74 -58.63 -56.49 -27.28 -2.55 6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.00 0.75 0.56 0.30 0.64 0.73 46.01%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 30/09/09 30/06/09 31/03/09 31/12/08 29/09/08 27/06/08 -
Price 0.10 0.08 0.08 0.09 0.09 0.06 0.11 -
P/RPS 0.13 0.10 0.11 0.13 0.13 0.09 0.15 -9.07%
P/EPS -3.46 -2.39 -2.27 -3.19 -11.00 -33.61 21.89 -
EY -28.94 -41.77 -43.97 -31.38 -9.09 -2.98 4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.14 1.00 1.00 0.90 0.55 1.00 26.84%

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