[MAG] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -878.26%
YoY- 82.28%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 776,600 1,255,918 0 0 328 97,288 184,960 23.03%
PBT 37,594 148,760 -650 -716 -2,092 -2,186 -7,930 -
Tax -13,166 -35,516 0 1,336 -1,948 0 3,202 -
NP 24,428 113,244 -650 620 -4,040 -2,186 -4,728 -
-
NP to SH 20,720 103,538 -650 -716 -4,040 -2,186 -4,728 -
-
Tax Rate 35.02% 23.87% - - - - - -
Total Cost 752,172 1,142,674 650 -620 4,368 99,474 189,688 22.02%
-
Net Worth 50,023,048 470,627 -1,484 2,919 4,350 0 15,760 220.60%
Dividend
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 50,023,048 470,627 -1,484 2,919 4,350 0 15,760 220.60%
NOSH 2,348,500 2,353,136 148,500 145,999 145,032 152,499 225,142 40.32%
Ratio Analysis
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 3.15% 9.02% 0.00% 0.00% -1,231.71% -2.25% -2.56% -
ROE 0.04% 22.00% 0.00% -24.52% -92.85% 0.00% -30.00% -
Per Share
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 33.07 53.37 0.00 0.00 0.23 63.80 82.15 -12.32%
EPS 0.88 4.40 -0.44 0.40 -2.86 -1.42 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.30 0.20 -0.01 0.02 0.03 0.00 0.07 128.46%
Adjusted Per Share Value based on latest NOSH - 150,526
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 41.47 67.06 0.00 0.00 0.02 5.19 9.88 23.03%
EPS 1.11 5.53 -0.03 -0.04 -0.22 -0.12 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.7095 0.2513 -0.0008 0.0016 0.0023 0.00 0.0084 220.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.045 0.07 0.015 0.05 0.12 0.04 0.07 -
P/RPS 0.14 0.13 0.00 0.00 53.06 0.06 0.09 6.59%
P/EPS 5.10 1.59 -3.43 -10.20 -4.31 -2.79 -3.33 -
EY 19.61 62.86 -29.18 -9.81 -23.21 -35.84 -30.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 2.50 4.00 0.00 1.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/08/16 26/08/15 27/09/13 26/09/12 30/09/11 28/09/10 30/09/09 -
Price 0.04 0.06 0.015 0.05 0.14 0.05 0.08 -
P/RPS 0.12 0.11 0.00 0.00 61.90 0.08 0.10 2.66%
P/EPS 4.53 1.36 -3.43 -10.20 -5.03 -3.49 -3.81 -
EY 22.06 73.33 -29.18 -9.81 -19.90 -28.67 -26.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.00 2.50 4.67 0.00 1.14 -

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