[MAG] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 15.79%
YoY- -244.67%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 116,973 140,596 160,809 167,489 172,641 163,490 151,501 -15.87%
PBT -5,627 -6,564 -7,761 -8,150 -10,122 -10,088 -7,572 -18.00%
Tax -843 -513 485 1,972 2,562 2,194 1,214 -
NP -6,470 -7,077 -7,276 -6,178 -7,560 -7,894 -6,358 1.17%
-
NP to SH -6,658 -7,265 -7,464 -6,366 -7,560 -7,894 -6,358 3.13%
-
Tax Rate - - - - - - - -
Total Cost 123,443 147,673 168,085 173,667 180,201 171,384 157,859 -15.15%
-
Net Worth 0 8,616 11,231 15,400 15,835 17,952 20,260 -
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 0 8,616 11,231 15,400 15,835 17,952 20,260 -
NOSH 133,750 172,337 224,632 220,000 226,216 224,411 225,116 -29.39%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -5.53% -5.03% -4.52% -3.69% -4.38% -4.83% -4.20% -
ROE 0.00% -84.31% -66.46% -41.34% -47.74% -43.97% -31.38% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 87.46 81.58 71.59 76.13 76.32 72.85 67.30 19.14%
EPS -4.98 -4.22 -3.32 -2.89 -3.34 -3.52 -2.82 46.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.05 0.05 0.07 0.07 0.08 0.09 -
Adjusted Per Share Value based on latest NOSH - 220,000
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 6.25 7.51 8.59 8.94 9.22 8.73 8.09 -15.84%
EPS -0.36 -0.39 -0.40 -0.34 -0.40 -0.42 -0.34 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0046 0.006 0.0082 0.0085 0.0096 0.0108 -
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.04 0.05 0.09 0.09 0.07 0.06 0.05 -
P/RPS 0.05 0.06 0.13 0.12 0.09 0.08 0.07 -20.14%
P/EPS -0.80 -1.19 -2.71 -3.11 -2.09 -1.71 -1.77 -41.19%
EY -124.45 -84.31 -36.92 -32.15 -47.74 -58.63 -56.49 69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.00 1.80 1.29 1.00 0.75 0.56 -
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 31/03/10 22/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.05 0.04 0.06 0.10 0.08 0.08 0.09 -
P/RPS 0.06 0.05 0.08 0.13 0.10 0.11 0.13 -40.36%
P/EPS -1.00 -0.95 -1.81 -3.46 -2.39 -2.27 -3.19 -53.95%
EY -99.56 -105.39 -55.38 -28.94 -41.77 -43.97 -31.38 116.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 1.20 1.43 1.14 1.00 1.00 -

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