[MAG] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -20.4%
YoY- -81.58%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 612,602 0 0 273 81,628 172,450 151,133 19.32%
PBT 21,502 -936 -597 -2,602 -2,056 -4,108 -3,505 -
Tax -8,134 0 -1,982 -2,261 0 938 482 -
NP 13,368 -936 -2,580 -4,864 -2,056 -3,169 -3,022 -
-
NP to SH 11,261 -936 -2,580 -4,864 -2,678 -3,033 -3,022 -
-
Tax Rate 37.83% - - - - - - -
Total Cost 599,234 936 2,580 5,137 83,684 175,619 154,155 18.69%
-
Net Worth 50,962,451 -2,969 2,931 4,226 5,865 15,767 22,445 165.29%
Dividend
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 50,962,451 -2,969 2,931 4,226 5,865 15,767 22,445 165.29%
NOSH 2,348,500 148,500 146,590 140,890 146,642 225,247 224,455 34.50%
Ratio Analysis
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 2.18% 0.00% 0.00% -1,779.51% -2.52% -1.84% -2.00% -
ROE 0.02% 0.00% -88.00% -115.08% -45.67% -19.24% -13.47% -
Per Share
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 26.08 0.00 0.00 0.19 55.66 76.56 67.33 -11.28%
EPS 0.48 -0.63 -1.76 -3.41 -1.83 -1.35 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.70 -0.02 0.02 0.03 0.04 0.07 0.10 97.23%
Adjusted Per Share Value based on latest NOSH - 48,888
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 36.69 0.00 0.00 0.02 4.89 10.33 9.05 19.32%
EPS 0.67 -0.06 -0.15 -0.29 -0.16 -0.18 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 30.5193 -0.0018 0.0018 0.0025 0.0035 0.0094 0.0134 165.39%
Price Multiplier on Financial Quarter End Date
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.035 0.015 0.015 0.10 0.09 0.09 0.03 -
P/RPS 0.13 0.00 0.00 51.55 0.16 0.12 0.04 16.04%
P/EPS 7.30 -2.38 -0.85 -2.90 -4.93 -6.68 -2.23 -
EY 13.70 -42.02 -117.33 -34.52 -20.30 -14.96 -44.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 3.33 2.25 1.29 0.30 -
Price Multiplier on Announcement Date
30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 30/11/16 17/12/13 27/12/12 30/03/12 30/12/10 22/12/09 31/12/08 -
Price 0.03 0.015 0.015 0.17 0.09 0.10 0.09 -
P/RPS 0.12 0.00 0.00 87.63 0.16 0.13 0.13 -1.00%
P/EPS 6.26 -2.38 -0.85 -4.92 -4.93 -7.43 -6.68 -
EY 15.98 -42.02 -117.33 -20.31 -20.30 -13.47 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 5.67 2.25 1.43 0.90 -

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