[MAG] YoY Cumulative 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- -440.5%
YoY- 46.96%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 314,315 459,452 0 0 205 61,221 129,338 11.86%
PBT 13,471 16,127 -702 -448 -1,952 -1,542 -3,081 -
Tax -2,949 -6,101 0 -1,487 -1,696 0 704 -
NP 10,522 10,026 -702 -1,935 -3,648 -1,542 -2,377 -
-
NP to SH 9,739 8,446 -702 -1,935 -3,648 -2,009 -2,275 -
-
Tax Rate 21.89% 37.83% - - - - - -
Total Cost 303,793 449,426 702 1,935 3,853 62,763 131,715 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 1.77% 0.02% 0.00% -66.00% -86.31% -34.25% -14.43% -
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 13.38 19.56 0.00 0.00 0.15 41.75 57.42 -16.79%
EPS 0.41 0.36 -0.47 -1.32 -2.56 -1.37 -1.01 -
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 18.82 27.51 0.00 0.00 0.01 3.67 7.75 11.85%
EPS 0.58 0.51 -0.04 -0.12 -0.22 -0.12 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3291 30.5193 -0.0018 0.0018 0.0025 0.0035 0.0094 56.66%
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 0.37 0.18 0.00 0.00 68.73 0.22 0.16 11.16%
P/EPS 12.06 9.73 -3.17 -1.14 -3.86 -6.57 -8.91 -
EY 8.29 10.28 -31.52 -88.00 -25.89 -15.22 -11.22 -
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 0.37 0.15 0.00 0.00 116.84 0.22 0.17 10.31%
P/EPS 12.06 8.34 -3.17 -1.14 -6.57 -6.57 -9.90 -
EY 8.29 11.99 -31.52 -88.00 -15.23 -15.22 -10.10 -
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