[MAG] YoY Annualized Quarter Result on 31-Oct-2008 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -30.18%
YoY- -261.7%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 273 81,628 172,450 151,133 175,990 221,624 117,158 -63.57%
PBT -2,602 -2,056 -4,108 -3,505 2,840 -140 2,012 -
Tax -2,261 0 938 482 -970 -232 -810 18.65%
NP -4,864 -2,056 -3,169 -3,022 1,869 -372 1,201 -
-
NP to SH -4,864 -2,678 -3,033 -3,022 1,869 -372 1,201 -
-
Tax Rate - - - - 34.15% - 40.26% -
Total Cost 5,137 83,684 175,619 154,155 174,121 221,996 115,957 -40.50%
-
Net Worth 4,226 5,865 15,767 22,445 27,135 25,575 11,524 -15.39%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 4,226 5,865 15,767 22,445 27,135 25,575 11,524 -15.39%
NOSH 140,890 146,642 225,247 224,455 226,128 232,500 104,767 5.05%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -1,779.51% -2.52% -1.84% -2.00% 1.06% -0.17% 1.03% -
ROE -115.08% -45.67% -19.24% -13.47% 6.89% -1.45% 10.42% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 0.19 55.66 76.56 67.33 77.83 95.32 111.83 -65.43%
EPS -3.41 -1.83 -1.35 -1.35 0.83 -0.16 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.07 0.10 0.12 0.11 0.11 -19.46%
Adjusted Per Share Value based on latest NOSH - 225,714
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 0.01 4.47 9.44 8.27 9.63 12.13 6.41 -65.92%
EPS -0.27 -0.15 -0.17 -0.17 0.10 -0.02 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0023 0.0032 0.0086 0.0123 0.0148 0.014 0.0063 -15.45%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.10 0.09 0.09 0.03 0.18 0.17 0.38 -
P/RPS 51.55 0.16 0.12 0.04 0.23 0.18 0.34 130.83%
P/EPS -2.90 -4.93 -6.68 -2.23 21.77 -106.25 33.14 -
EY -34.52 -20.30 -14.96 -44.89 4.59 -0.94 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.25 1.29 0.30 1.50 1.55 3.45 -0.58%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/03/12 30/12/10 22/12/09 31/12/08 31/12/07 29/12/06 04/01/06 -
Price 0.17 0.09 0.10 0.09 0.13 0.22 0.25 -
P/RPS 87.63 0.16 0.13 0.13 0.17 0.23 0.22 171.12%
P/EPS -4.92 -4.93 -7.43 -6.68 15.73 -137.50 21.80 -
EY -20.31 -20.30 -13.47 -14.96 6.36 -0.73 4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 2.25 1.43 0.90 1.08 2.00 2.27 16.47%

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