[MAG] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -269.89%
YoY- -1074.05%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 6,466 15,363 31,470 38,150 43,909 55,330 41,857 -26.73%
PBT 80 -186 -4,553 -4,942 622 -42 226 -15.88%
Tax 0 -69 -636 851 -202 -343 -147 -
NP 80 -255 -5,189 -4,091 420 -385 79 0.20%
-
NP to SH 33 -207 -5,189 -4,091 420 -385 79 -13.53%
-
Tax Rate 0.00% - - - 32.48% - 65.04% -
Total Cost 6,386 15,618 36,659 42,241 43,489 55,715 41,778 -26.86%
-
Net Worth 1,979 5,519 11,231 20,260 24,315 24,911 21,725 -32.90%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,979 5,519 11,231 20,260 24,315 24,911 21,725 -32.90%
NOSH 65,999 137,999 224,632 225,116 221,052 226,470 197,500 -16.68%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 1.24% -1.66% -16.49% -10.72% 0.96% -0.70% 0.19% -
ROE 1.67% -3.75% -46.20% -20.19% 1.73% -1.55% 0.36% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 9.80 11.13 14.01 16.95 19.86 24.43 21.19 -12.05%
EPS 0.05 -0.19 -2.31 -1.82 0.19 -0.17 0.04 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.05 0.09 0.11 0.11 0.11 -19.46%
Adjusted Per Share Value based on latest NOSH - 225,116
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 0.35 0.82 1.68 2.04 2.34 2.95 2.23 -26.54%
EPS 0.00 -0.01 -0.28 -0.22 0.02 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0011 0.0029 0.006 0.0108 0.013 0.0133 0.0116 -32.45%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.14 0.08 0.09 0.05 0.09 0.20 0.26 -
P/RPS 0.00 0.72 0.64 0.30 0.45 0.82 1.23 -
P/EPS -15.35 -53.33 -3.90 -2.75 47.37 -117.65 650.00 -
EY -6.52 -1.88 -25.67 -36.35 2.11 -0.85 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 2.00 1.80 0.56 0.82 1.82 2.36 19.85%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.14 0.06 0.09 0.09 0.18 0.26 -
P/RPS 0.00 1.26 0.43 0.53 0.45 0.74 1.23 -
P/EPS -18.64 -93.33 -2.60 -4.95 47.37 -105.88 650.00 -
EY -5.37 -1.07 -38.50 -20.19 2.11 -0.94 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 3.50 1.20 1.00 0.82 1.64 2.36 23.79%

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