[MAG] QoQ TTM Result on 31-Jul-2010 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 8.36%
YoY- 11.93%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 49,863 76,584 92,691 116,973 140,596 160,809 167,489 -55.51%
PBT -1,324 -2,192 -6,559 -5,627 -6,564 -7,761 -8,150 -70.32%
Tax -393 -69 -636 -843 -513 485 1,972 -
NP -1,717 -2,261 -7,195 -6,470 -7,077 -7,276 -6,178 -57.51%
-
NP to SH -2,009 -2,553 -7,535 -6,658 -7,265 -7,464 -6,366 -53.74%
-
Tax Rate - - - - - - - -
Total Cost 51,580 78,845 99,886 123,443 147,673 168,085 173,667 -55.58%
-
Net Worth 6,356 5,519 5,441 0 8,616 11,231 15,400 -44.65%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 6,356 5,519 5,441 0 8,616 11,231 15,400 -44.65%
NOSH 158,909 137,999 136,034 133,750 172,337 224,632 220,000 -19.54%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -3.44% -2.95% -7.76% -5.53% -5.03% -4.52% -3.69% -
ROE -31.61% -46.25% -138.48% 0.00% -84.31% -66.46% -41.34% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 31.38 55.50 68.14 87.46 81.58 71.59 76.13 -44.70%
EPS -1.26 -1.85 -5.54 -4.98 -4.22 -3.32 -2.89 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.00 0.05 0.05 0.07 -31.20%
Adjusted Per Share Value based on latest NOSH - 133,750
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 2.73 4.19 5.07 6.40 7.69 8.80 9.16 -55.48%
EPS -0.11 -0.14 -0.41 -0.36 -0.40 -0.41 -0.35 -53.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.003 0.003 0.00 0.0047 0.0061 0.0084 -44.30%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.16 0.08 0.09 0.04 0.05 0.09 0.09 -
P/RPS 0.51 0.14 0.13 0.05 0.06 0.13 0.12 163.07%
P/EPS -12.66 -4.32 -1.62 -0.80 -1.19 -2.71 -3.11 155.60%
EY -7.90 -23.13 -61.54 -124.45 -84.31 -36.92 -32.15 -60.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.00 2.25 0.00 1.00 1.80 1.29 113.08%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 31/03/11 30/12/10 28/09/10 29/06/10 31/03/10 22/12/09 -
Price 0.16 0.14 0.09 0.05 0.04 0.06 0.10 -
P/RPS 0.51 0.25 0.13 0.06 0.05 0.08 0.13 149.36%
P/EPS -12.66 -7.57 -1.62 -1.00 -0.95 -1.81 -3.46 138.01%
EY -7.90 -13.21 -61.54 -99.56 -105.39 -55.38 -28.94 -58.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.50 2.25 0.00 0.80 1.20 1.43 98.89%

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