[MAG] YoY Quarter Result on 31-Oct-2006 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 43.24%
YoY- 51.43%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 36,859 42,011 38,108 64,346 31,502 0 -
PBT 483 -1,489 406 222 120 0 -
Tax -207 383 -67 -116 -50 0 -
NP 276 -1,106 339 106 70 0 -
-
NP to SH 88 -1,106 339 106 70 0 -
-
Tax Rate 42.86% - 16.50% 52.25% 41.67% - -
Total Cost 36,583 43,117 37,769 64,240 31,432 0 -
-
Net Worth 15,400 22,571 27,119 23,319 25,666 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 15,400 22,571 27,119 23,319 25,666 0 -
NOSH 220,000 225,714 225,999 211,999 233,333 0 -
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 0.75% -2.63% 0.89% 0.16% 0.22% 0.00% -
ROE 0.57% -4.90% 1.25% 0.45% 0.27% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 16.75 18.61 16.86 30.35 13.50 0.00 -
EPS 0.04 -0.49 0.15 0.05 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.10 0.12 0.11 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 211,999
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 2.21 2.52 2.28 3.85 1.89 0.00 -
EPS 0.01 -0.07 0.02 0.01 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0135 0.0162 0.014 0.0154 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 - -
Price 0.09 0.03 0.18 0.17 0.38 0.00 -
P/RPS 0.54 0.16 1.07 0.56 2.81 0.00 -
P/EPS 225.00 -6.12 120.00 340.00 1,266.67 0.00 -
EY 0.44 -16.33 0.83 0.29 0.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.30 1.50 1.55 3.45 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 22/12/09 31/12/08 31/12/07 29/12/06 04/01/06 - -
Price 0.10 0.09 0.13 0.22 0.25 0.00 -
P/RPS 0.60 0.48 0.77 0.72 1.85 0.00 -
P/EPS 250.00 -18.37 86.67 440.00 833.33 0.00 -
EY 0.40 -5.44 1.15 0.23 0.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.90 1.08 2.00 2.27 0.00 -

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