[MAG] QoQ TTM 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- 33.48%
YoY- -193.56%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 211,614 226,995 219,601 208,075 175,231 149,281 129,726 38.69%
PBT 1,925 1,529 -125 -275 -641 -211 1,075 47.61%
Tax -1,120 -992 -517 -321 -255 -389 -755 30.16%
NP 805 537 -642 -596 -896 -600 320 85.28%
-
NP to SH 805 537 -642 -596 -896 -600 320 85.28%
-
Tax Rate 58.18% 64.88% - - - - 70.23% -
Total Cost 210,809 226,458 220,243 208,671 176,127 149,881 129,406 38.57%
-
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 0.38% 0.24% -0.29% -0.29% -0.51% -0.40% 0.25% -
ROE 3.21% 2.17% -2.58% -2.56% -3.30% -2.38% 1.47% -
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 92.81 100.89 96.97 98.15 71.04 65.05 65.68 26.00%
EPS 0.35 0.24 -0.28 -0.28 -0.36 -0.26 0.16 68.75%
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 12.67 13.59 13.15 12.46 10.49 8.94 7.77 38.66%
EPS 0.05 0.03 -0.04 -0.04 -0.05 -0.04 0.02 84.51%
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 0.15 0.16 0.21 0.17 0.31 0.43 0.40 -48.09%
P/EPS 39.65 67.04 -70.55 -60.47 -60.57 -107.10 160.47 -60.72%
EY 2.52 1.49 -1.42 -1.65 -1.65 -0.93 0.62 155.34%
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 0.13 0.13 0.19 0.22 0.24 0.34 0.40 -52.82%
P/EPS 33.99 54.47 -63.50 -78.26 -46.80 -84.15 160.47 -64.56%
EY 2.94 1.84 -1.57 -1.28 -2.14 -1.19 0.62 183.05%
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