[MAG] YoY Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 103.46%
YoY- 102.94%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,181,128 1,552,948 0 820 352 107,236 188,088 30.39%
PBT 93,852 240,904 -632 -876 -1,836 -5,308 -10,096 -
Tax -26,332 -57,732 0 900 -1,296 0 3,992 -
NP 67,520 183,172 -632 24 -3,132 -5,308 -6,104 -
-
NP to SH 59,464 167,796 -632 92 -3,132 -5,308 6,104 38.93%
-
Tax Rate 28.06% 23.96% - - - - - -
Total Cost 1,113,608 1,369,776 632 796 3,484 112,544 194,192 28.69%
-
Net Worth 504,927 445,268 -1,484 0 6,356 8,616 17,952 61.92%
Dividend
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 504,927 445,268 -1,484 0 6,356 8,616 17,952 61.92%
NOSH 2,348,500 2,343,519 148,500 143,675 158,909 172,337 224,411 40.37%
Ratio Analysis
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 5.72% 11.80% 0.00% 2.93% -889.77% -4.95% -3.25% -
ROE 11.78% 37.68% 0.00% 0.00% -49.27% -61.60% 34.00% -
Per Share
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 50.29 66.27 0.00 0.57 0.22 62.22 83.81 -7.11%
EPS 2.52 7.16 -0.44 0.00 -2.20 -3.08 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.19 -0.01 0.00 0.04 0.05 0.08 15.34%
Adjusted Per Share Value based on latest NOSH - 65,999
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 64.63 84.97 0.00 0.04 0.02 5.87 10.29 30.39%
EPS 3.25 9.18 -0.03 0.01 -0.17 -0.29 0.33 39.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2436 -0.0008 0.00 0.0035 0.0047 0.0098 61.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 31/03/16 31/03/15 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.06 0.12 0.015 0.16 0.16 0.05 0.06 -
P/RPS 0.12 0.18 0.00 28.03 72.23 0.08 0.07 8.09%
P/EPS 2.37 1.68 -3.52 249.87 -8.12 -1.62 2.21 1.01%
EY 42.20 59.67 -28.37 0.40 -12.32 -61.60 45.33 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.63 0.00 0.00 4.00 1.00 0.75 -13.26%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 01/09/16 26/08/15 28/06/13 29/06/12 29/06/11 29/06/10 30/06/09 -
Price 0.04 0.06 0.015 0.06 0.16 0.04 0.08 -
P/RPS 0.08 0.09 0.00 10.51 72.23 0.06 0.10 -3.17%
P/EPS 1.58 0.84 -3.52 93.70 -8.12 -1.30 2.94 -8.57%
EY 63.30 119.33 -28.37 1.07 -12.32 -77.00 34.00 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.00 0.00 4.00 0.80 1.00 -21.32%

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