[MAG] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -254.91%
YoY- -103.62%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 0 164 48,644 92,480 71,340 93,885 101,872 -
PBT -358 -1,046 -1,093 -3,965 -1,141 1,723 -327 1.51%
Tax 668 -974 0 1,601 -20 -661 -58 -
NP 310 -2,020 -1,093 -2,364 -1,161 1,062 -385 -
-
NP to SH -358 -2,020 -1,093 -2,364 -1,161 1,062 -385 -1.20%
-
Tax Rate - - - - - 38.36% - -
Total Cost -310 2,184 49,737 94,844 72,501 92,823 102,257 -
-
Net Worth 2,919 4,350 0 15,760 24,559 24,855 24,911 -30.02%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 2,919 4,350 0 15,760 24,559 24,855 24,911 -30.02%
NOSH 145,999 145,032 152,499 225,142 223,269 225,957 226,470 -7.04%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 0.00% -1,231.71% -2.25% -2.56% -1.63% 1.13% -0.38% -
ROE -12.26% -46.43% 0.00% -15.00% -4.73% 4.27% -1.55% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.00 0.11 31.90 41.08 31.95 41.55 44.98 -
EPS 0.20 -1.43 -0.71 -1.05 -0.52 0.47 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.00 0.07 0.11 0.11 0.11 -24.71%
Adjusted Per Share Value based on latest NOSH - 226,216
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.00 0.01 2.66 5.06 3.90 5.14 5.57 -
EPS -0.02 -0.11 -0.06 -0.13 -0.06 0.06 -0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0024 0.00 0.0086 0.0134 0.0136 0.0136 -29.97%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.05 0.12 0.04 0.07 0.07 0.14 0.22 -
P/RPS 0.00 106.12 0.13 0.17 0.22 0.34 0.49 -
P/EPS -20.39 -8.62 -5.58 -6.67 -13.46 29.79 -129.41 -26.48%
EY -4.90 -11.61 -17.92 -15.00 -7.43 3.36 -0.77 36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.00 0.00 1.00 0.64 1.27 2.00 3.78%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 30/09/11 28/09/10 30/09/09 29/09/08 27/09/07 29/09/06 -
Price 0.05 0.14 0.05 0.08 0.06 0.12 0.17 -
P/RPS 0.00 123.81 0.16 0.19 0.19 0.29 0.38 -
P/EPS -20.39 -10.05 -6.98 -7.62 -11.54 25.53 -100.00 -23.26%
EY -4.90 -9.95 -14.33 -13.13 -8.67 3.92 -1.00 30.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.67 0.00 1.14 0.55 1.09 1.55 8.28%

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