[MAG] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- 195.99%
YoY- 15160.0%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 820 352 107,236 188,088 140,132 210,872 181,296 -59.30%
PBT -876 -1,836 -5,308 -10,096 -32 4,552 -2,064 -13.29%
Tax 900 -1,296 0 3,992 72 -1,672 228 25.68%
NP 24 -3,132 -5,308 -6,104 40 2,880 -1,836 -
-
NP to SH 92 -3,132 -5,308 6,104 40 2,880 -1,836 -
-
Tax Rate - - - - - 36.73% - -
Total Cost 796 3,484 112,544 194,192 140,092 207,992 183,132 -59.56%
-
Net Worth 0 6,356 8,616 17,952 24,743 24,750 25,244 -
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 0 6,356 8,616 17,952 24,743 24,750 25,244 -
NOSH 143,675 158,909 172,337 224,411 224,938 225,000 229,499 -7.50%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 2.93% -889.77% -4.95% -3.25% 0.03% 1.37% -1.01% -
ROE 0.00% -49.27% -61.60% 34.00% 0.16% 11.64% -7.27% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.57 0.22 62.22 83.81 62.30 93.72 79.00 -56.00%
EPS 0.00 -2.20 -3.08 -2.72 0.00 1.28 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.04 0.05 0.08 0.11 0.11 0.11 -
Adjusted Per Share Value based on latest NOSH - 224,411
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 0.05 0.02 6.42 11.26 8.39 12.63 10.86 -59.17%
EPS 0.01 -0.19 -0.32 0.37 0.00 0.17 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0038 0.0052 0.0108 0.0148 0.0148 0.0151 -
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.16 0.16 0.05 0.06 0.08 0.16 0.28 -
P/RPS 28.03 72.23 0.08 0.07 0.13 0.17 0.35 107.47%
P/EPS 249.87 -8.12 -1.62 2.21 449.88 12.50 -35.00 -
EY 0.40 -12.32 -61.60 45.33 0.22 8.00 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 1.00 0.75 0.73 1.45 2.55 -
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 29/06/11 29/06/10 30/06/09 27/06/08 29/06/07 30/06/06 -
Price 0.06 0.16 0.04 0.08 0.11 0.13 0.22 -
P/RPS 10.51 72.23 0.06 0.10 0.18 0.14 0.28 82.88%
P/EPS 93.70 -8.12 -1.30 2.94 618.58 10.16 -27.50 -
EY 1.07 -12.32 -77.00 34.00 0.16 9.85 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 4.00 0.80 1.00 1.00 1.18 2.00 -

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