[MAG] YoY TTM Result on 31-Jan-2011 [#4]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 66.12%
YoY- 65.8%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 1,142,212 0 36,964 76,584 160,809 151,501 175,902 26.64%
PBT 125,143 -214 -2,708 -2,192 -7,761 -7,572 2,751 61.92%
Tax -31,950 -1,312 -91 -69 485 1,214 -930 56.28%
NP 93,193 -1,526 -2,799 -2,261 -7,276 -6,358 1,821 64.35%
-
NP to SH 85,013 -1,952 -2,482 -2,553 -7,464 -6,358 1,821 62.45%
-
Tax Rate 25.53% - - - - - 33.81% -
Total Cost 1,049,019 1,526 39,763 78,845 168,085 157,859 174,081 25.45%
-
Net Worth 52,836,585 -1,486 1,979 5,519 11,231 20,260 24,315 163.82%
Dividend
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 52,836,585 -1,486 1,979 5,519 11,231 20,260 24,315 163.82%
NOSH 2,348,500 148,690 65,999 137,999 224,632 225,116 221,052 34.76%
Ratio Analysis
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 8.16% 0.00% -7.57% -2.95% -4.52% -4.20% 1.04% -
ROE 0.16% 0.00% -125.35% -46.25% -66.46% -31.38% 7.49% -
Per Share
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 48.64 0.00 56.01 55.50 71.59 67.30 79.57 -6.02%
EPS 3.62 -1.31 -3.76 -1.85 -3.32 -2.82 0.82 20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.50 -0.01 0.03 0.04 0.05 0.09 0.11 95.77%
Adjusted Per Share Value based on latest NOSH - 137,999
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 62.50 0.00 2.02 4.19 8.80 8.29 9.62 26.65%
EPS 4.65 -0.11 -0.14 -0.14 -0.41 -0.35 0.10 62.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 28.9104 -0.0008 0.0011 0.003 0.0061 0.0111 0.0133 163.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 31/12/15 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.065 0.015 0.14 0.08 0.09 0.05 0.09 -
P/RPS 0.13 0.00 0.25 0.14 0.13 0.07 0.11 2.13%
P/EPS 1.80 -1.14 -3.72 -4.32 -2.71 -1.77 10.93 -20.36%
EY 55.70 -87.52 -26.86 -23.13 -36.92 -56.49 9.15 25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 4.67 2.00 1.80 0.56 0.82 -
Price Multiplier on Announcement Date
31/12/15 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 29/02/16 - 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.06 0.00 0.17 0.14 0.06 0.09 0.09 -
P/RPS 0.12 0.00 0.30 0.25 0.08 0.13 0.11 1.10%
P/EPS 1.66 0.00 -4.52 -7.57 -1.81 -3.19 10.93 -21.17%
EY 60.34 0.00 -22.12 -13.21 -55.38 -31.38 9.15 26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.67 3.50 1.20 1.00 0.82 -

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