[MAG] YoY Quarter Result on 31-Jul-2012 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -2416.67%
YoY- 88.76%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 93,018 239,722 0 0 76 21,835 45,458 10.90%
PBT -4,666 14,604 -167 -139 -587 -230 -1,167 22.17%
Tax 0 -3,775 0 426 -650 0 330 -
NP -4,666 10,829 -167 287 -1,237 -230 -837 28.18%
-
NP to SH -4,506 9,820 -167 -139 -1,237 -230 -837 27.53%
-
Tax Rate - 25.85% - - - - - -
Total Cost 97,684 228,893 167 -287 1,313 22,065 46,295 11.39%
-
Net Worth 50,023,048 469,700 -1,484 3,010 4,439 0 15,835 220.38%
Dividend
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - 4,697 - - - - - -
Div Payout % - 47.83% - - - - - -
Equity
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 50,023,048 469,700 -1,484 3,010 4,439 0 15,835 220.38%
NOSH 2,348,500 2,348,500 148,500 150,526 147,979 133,750 226,216 40.23%
Ratio Analysis
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -5.02% 4.52% 0.00% 0.00% -1,627.63% -1.05% -1.84% -
ROE -0.01% 2.09% 0.00% -4.62% -27.86% 0.00% -5.29% -
Per Share
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 3.96 10.21 0.00 0.00 0.05 16.33 20.09 -20.91%
EPS 0.19 0.42 -0.11 0.19 -0.87 -0.17 -0.37 -
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 21.30 0.20 -0.01 0.02 0.03 0.00 0.07 128.46%
Adjusted Per Share Value based on latest NOSH - 150,526
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 4.97 12.80 0.00 0.00 0.00 1.17 2.43 10.89%
EPS -0.24 0.52 -0.01 -0.01 -0.07 -0.01 -0.04 29.55%
DPS 0.00 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 26.7095 0.2508 -0.0008 0.0016 0.0024 0.00 0.0085 220.14%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/06/16 30/06/15 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.045 0.07 0.015 0.05 0.12 0.04 0.07 -
P/RPS 1.14 0.69 0.00 0.00 233.65 0.25 0.35 18.60%
P/EPS -23.45 16.74 -13.34 -54.15 -14.36 -23.26 -18.92 3.15%
EY -4.26 5.97 -7.50 -1.85 -6.97 -4.30 -5.29 -3.08%
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.00 2.50 4.00 0.00 1.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/08/16 26/08/15 27/09/13 26/09/12 30/09/11 28/09/10 30/09/09 -
Price 0.04 0.06 0.015 0.05 0.14 0.05 0.08 -
P/RPS 1.01 0.59 0.00 0.00 272.59 0.31 0.40 14.32%
P/EPS -20.85 14.35 -13.34 -54.15 -16.75 -29.08 -21.62 -0.52%
EY -4.80 6.97 -7.50 -1.85 -5.97 -3.44 -4.63 0.52%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.00 2.50 4.67 0.00 1.14 -

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