[MAG] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -260.34%
YoY- 46.96%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 419,086 612,602 0 0 273 81,628 172,450 11.86%
PBT 17,961 21,502 -936 -597 -2,602 -2,056 -4,108 -
Tax -3,932 -8,134 0 -1,982 -2,261 0 938 -
NP 14,029 13,368 -936 -2,580 -4,864 -2,056 -3,169 -
-
NP to SH 12,985 11,261 -936 -2,580 -4,864 -2,678 -3,033 -
-
Tax Rate 21.89% 37.83% - - - - - -
Total Cost 405,057 599,234 936 2,580 5,137 83,684 175,619 11.12%
-
Net Worth 549,548 50,962,451 -2,969 2,931 4,226 5,865 15,767 56.57%
Dividend
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 549,548 50,962,451 -2,969 2,931 4,226 5,865 15,767 56.57%
NOSH 2,348,500 2,348,500 148,500 146,590 140,890 146,642 225,247 34.44%
Ratio Analysis
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 3.35% 2.18% 0.00% 0.00% -1,779.51% -2.52% -1.84% -
ROE 2.36% 0.02% 0.00% -88.00% -115.08% -45.67% -19.24% -
Per Share
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 17.84 26.08 0.00 0.00 0.19 55.66 76.56 -16.79%
EPS 0.55 0.48 -0.63 -1.76 -3.41 -1.83 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 21.70 -0.02 0.02 0.03 0.04 0.07 16.45%
Adjusted Per Share Value based on latest NOSH - 148,606
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 24.98 36.52 0.00 0.00 0.02 4.87 10.28 11.86%
EPS 0.77 0.67 -0.06 -0.15 -0.29 -0.16 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3276 30.3817 -0.0018 0.0017 0.0025 0.0035 0.0094 56.57%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.05 0.035 0.015 0.015 0.10 0.09 0.09 -
P/RPS 0.28 0.13 0.00 0.00 51.55 0.16 0.12 11.29%
P/EPS 9.04 7.30 -2.38 -0.85 -2.90 -4.93 -6.68 -
EY 11.06 13.70 -42.02 -117.33 -34.52 -20.30 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.75 3.33 2.25 1.29 -20.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/11/17 30/11/16 17/12/13 27/12/12 30/03/12 30/12/10 22/12/09 -
Price 0.05 0.03 0.015 0.015 0.17 0.09 0.10 -
P/RPS 0.28 0.12 0.00 0.00 87.63 0.16 0.13 10.17%
P/EPS 9.04 6.26 -2.38 -0.85 -4.92 -4.93 -7.43 -
EY 11.06 15.98 -42.02 -117.33 -20.31 -20.30 -13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.75 5.67 2.25 1.43 -21.50%

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