[MAG] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -24.16%
YoY- -810.53%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 25,380 49,863 140,596 163,490 158,217 226,995 149,281 -25.54%
PBT -2,144 -1,324 -6,564 -10,088 1,605 1,529 -211 47.11%
Tax 225 -393 -513 2,194 -494 -992 -389 -
NP -1,919 -1,717 -7,077 -7,894 1,111 537 -600 21.36%
-
NP to SH -1,602 -2,009 -7,265 -7,894 1,111 537 -600 17.76%
-
Tax Rate - - - - 30.78% 64.88% - -
Total Cost 27,299 51,580 147,673 171,384 157,106 226,458 149,881 -24.69%
-
Net Worth 1,319 6,356 8,616 17,952 24,315 24,750 25,244 -38.82%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 1,319 6,356 8,616 17,952 24,315 24,750 25,244 -38.82%
NOSH 65,999 158,909 172,337 224,411 221,052 225,000 229,499 -18.74%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin -7.56% -3.44% -5.03% -4.83% 0.70% 0.24% -0.40% -
ROE -121.36% -31.61% -84.31% -43.97% 4.57% 2.17% -2.38% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 38.45 31.38 81.58 72.85 71.57 100.89 65.05 -8.38%
EPS -2.43 -1.26 -4.22 -3.52 0.50 0.24 -0.26 45.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.04 0.05 0.08 0.11 0.11 0.11 -24.71%
Adjusted Per Share Value based on latest NOSH - 224,411
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 1.51 2.97 8.38 9.75 9.43 13.53 8.90 -25.57%
EPS -0.10 -0.12 -0.43 -0.47 0.07 0.03 -0.04 16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0008 0.0038 0.0051 0.0107 0.0145 0.0148 0.0151 -38.68%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.16 0.16 0.05 0.06 0.08 0.16 0.28 -
P/RPS 0.42 0.51 0.06 0.08 0.11 0.16 0.43 -0.39%
P/EPS -6.59 -12.66 -1.19 -1.71 15.92 67.04 -107.10 -37.14%
EY -15.17 -7.90 -84.31 -58.63 6.28 1.49 -0.93 59.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 4.00 1.00 0.75 0.73 1.45 2.55 20.97%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 29/06/11 29/06/10 30/06/09 27/06/08 29/06/07 30/06/06 -
Price 0.06 0.16 0.04 0.08 0.11 0.13 0.22 -
P/RPS 0.16 0.51 0.05 0.11 0.15 0.13 0.34 -11.79%
P/EPS -2.47 -12.66 -0.95 -2.27 21.89 54.47 -84.15 -44.43%
EY -40.45 -7.90 -105.39 -43.97 4.57 1.84 -1.19 79.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 4.00 0.80 1.00 1.00 1.18 2.00 6.98%

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