[MAG] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -49.33%
YoY- -207.82%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 226,995 219,601 208,075 175,231 149,281 129,726 87,869 88.60%
PBT 1,529 -125 -275 -641 -211 1,075 1,245 14.72%
Tax -992 -517 -321 -255 -389 -755 -608 38.71%
NP 537 -642 -596 -896 -600 320 637 -10.78%
-
NP to SH 537 -642 -596 -896 -600 320 637 -10.78%
-
Tax Rate 64.88% - - - - 70.23% 48.84% -
Total Cost 226,458 220,243 208,671 176,127 149,881 129,406 87,232 89.21%
-
Net Worth 24,750 24,911 23,319 27,133 25,244 21,725 0 -
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 24,750 24,911 23,319 27,133 25,244 21,725 0 -
NOSH 225,000 226,470 211,999 246,666 229,499 197,500 233,333 -2.40%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 0.24% -0.29% -0.29% -0.51% -0.40% 0.25% 0.72% -
ROE 2.17% -2.58% -2.56% -3.30% -2.38% 1.47% 0.00% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 100.89 96.97 98.15 71.04 65.05 65.68 37.66 93.23%
EPS 0.24 -0.28 -0.28 -0.36 -0.26 0.16 0.27 -7.57%
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 0.00 -
Adjusted Per Share Value based on latest NOSH - 246,666
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 12.12 11.73 11.11 9.36 7.97 6.93 4.69 88.64%
EPS 0.03 -0.03 -0.03 -0.05 -0.03 0.02 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0132 0.0133 0.0125 0.0145 0.0135 0.0116 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 0.16 0.20 0.17 0.22 0.28 0.26 0.38 -
P/RPS 0.16 0.21 0.17 0.31 0.43 0.40 1.01 -70.82%
P/EPS 67.04 -70.55 -60.47 -60.57 -107.10 160.47 139.19 -38.63%
EY 1.49 -1.42 -1.65 -1.65 -0.93 0.62 0.72 62.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.82 1.55 2.00 2.55 2.36 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 - -
Price 0.13 0.18 0.22 0.17 0.22 0.26 0.00 -
P/RPS 0.13 0.19 0.22 0.24 0.34 0.40 0.00 -
P/EPS 54.47 -63.50 -78.26 -46.80 -84.15 160.47 0.00 -
EY 1.84 -1.57 -1.28 -2.14 -1.19 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.64 2.00 1.55 2.00 2.36 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