[MAG] YoY Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -138.65%
YoY- 40.99%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 388,237 0 205 88 26,809 47,022 35,033 41.56%
PBT 60,226 -158 -219 -459 -1,327 -2,524 -8 -
Tax -14,433 0 225 -324 0 998 18 -
NP 45,793 -158 6 -783 -1,327 -1,526 10 238.04%
-
NP to SH 41,949 -158 23 -783 -1,327 1,526 10 233.78%
-
Tax Rate 23.96% - - - - - - -
Total Cost 342,444 158 199 871 28,136 48,548 35,023 39.02%
-
Net Worth 445,268 -1,484 0 6,356 8,616 17,952 24,743 51.83%
Dividend
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 445,268 -1,484 0 6,356 8,616 17,952 24,743 51.83%
NOSH 2,343,519 148,500 143,675 158,909 172,337 224,411 224,938 40.30%
Ratio Analysis
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 11.80% 0.00% 2.93% -889.77% -4.95% -3.25% 0.03% -
ROE 9.42% 0.00% 0.00% -12.32% -15.40% 8.50% 0.04% -
Per Share
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 16.57 0.00 0.14 0.06 15.56 20.95 15.57 0.90%
EPS 1.79 -0.11 0.00 -0.55 -0.77 -0.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 -0.01 0.00 0.04 0.05 0.08 0.11 8.21%
Adjusted Per Share Value based on latest NOSH - 158,909
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 20.73 0.00 0.01 0.00 1.43 2.51 1.87 41.56%
EPS 2.24 -0.01 0.00 -0.04 -0.07 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2377 -0.0008 0.00 0.0034 0.0046 0.0096 0.0132 51.84%
Price Multiplier on Financial Quarter End Date
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 31/03/15 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.12 0.015 0.16 0.16 0.05 0.06 0.08 -
P/RPS 0.72 0.00 112.14 288.93 0.32 0.29 0.51 5.10%
P/EPS 6.70 -14.10 999.48 -32.47 -6.49 8.82 1,799.51 -55.43%
EY 14.92 -7.09 0.10 -3.08 -15.40 11.33 0.06 121.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.00 4.00 1.00 0.75 0.73 -2.10%
Price Multiplier on Announcement Date
31/03/15 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/08/15 28/06/13 29/06/12 29/06/11 29/06/10 30/06/09 27/06/08 -
Price 0.06 0.015 0.06 0.16 0.04 0.08 0.11 -
P/RPS 0.36 0.00 42.05 288.93 0.26 0.38 0.71 -9.34%
P/EPS 3.35 -14.10 374.81 -32.47 -5.19 11.76 2,474.32 -61.49%
EY 29.83 -7.09 0.27 -3.08 -19.25 8.50 0.04 160.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.00 0.00 4.00 0.80 1.00 1.00 -15.18%

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