[MAG] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 28.94%
YoY- 274.16%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 153,357 158,217 175,902 185,376 211,614 226,995 219,601 -21.30%
PBT -113 1,605 2,751 2,109 1,925 1,529 -125 -6.51%
Tax -289 -494 -930 -1,071 -1,120 -992 -517 -32.16%
NP -402 1,111 1,821 1,038 805 537 -642 -26.82%
-
NP to SH -402 1,111 1,821 1,038 805 537 -642 -26.82%
-
Tax Rate - 30.78% 33.81% 50.78% 58.18% 64.88% - -
Total Cost 153,759 157,106 174,081 184,338 210,809 226,458 220,243 -21.32%
-
Net Worth 24,771 24,315 24,315 27,119 25,079 24,750 24,911 -0.37%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 24,771 24,315 24,315 27,119 25,079 24,750 24,911 -0.37%
NOSH 225,192 221,052 221,052 225,999 227,999 225,000 226,470 -0.37%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -0.26% 0.70% 1.04% 0.56% 0.38% 0.24% -0.29% -
ROE -1.62% 4.57% 7.49% 3.83% 3.21% 2.17% -2.58% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 68.10 71.57 79.57 82.02 92.81 100.89 96.97 -21.00%
EPS -0.18 0.50 0.82 0.46 0.35 0.24 -0.28 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.11 0.11 0.11 0.00%
Adjusted Per Share Value based on latest NOSH - 225,999
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 8.39 8.66 9.62 10.14 11.58 12.42 12.02 -21.32%
EPS -0.02 0.06 0.10 0.06 0.04 0.03 -0.04 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0133 0.0133 0.0148 0.0137 0.0135 0.0136 0.00%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.07 0.08 0.09 0.18 0.14 0.16 0.20 -
P/RPS 0.10 0.11 0.11 0.22 0.15 0.16 0.21 -39.04%
P/EPS -39.21 15.92 10.93 39.19 39.65 67.04 -70.55 -32.42%
EY -2.55 6.28 9.15 2.55 2.52 1.49 -1.42 47.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.82 1.50 1.27 1.45 1.82 -50.21%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 27/06/08 31/03/08 31/12/07 27/09/07 29/06/07 30/03/07 -
Price 0.06 0.11 0.09 0.13 0.12 0.13 0.18 -
P/RPS 0.09 0.15 0.11 0.16 0.13 0.13 0.19 -39.26%
P/EPS -33.61 21.89 10.93 28.30 33.99 54.47 -63.50 -34.59%
EY -2.98 4.57 9.15 3.53 2.94 1.84 -1.57 53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.00 0.82 1.08 1.09 1.18 1.64 -51.76%

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