[MAG] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 4.23%
YoY- -1780.6%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 14,357 28,104 116,973 172,641 153,357 211,614 175,231 -34.07%
PBT -818 -1,681 -5,627 -10,122 -113 1,925 -641 4.14%
Tax 650 -1,043 -843 2,562 -289 -1,120 -255 -
NP -168 -2,724 -6,470 -7,560 -402 805 -896 -24.32%
-
NP to SH 149 -3,016 -6,658 -7,560 -402 805 -896 -
-
Tax Rate - - - - - 58.18% - -
Total Cost 14,525 30,828 123,443 180,201 153,759 210,809 176,127 -33.99%
-
Net Worth 3,010 4,439 0 15,835 24,771 25,079 27,133 -30.65%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 3,010 4,439 0 15,835 24,771 25,079 27,133 -30.65%
NOSH 150,526 147,979 133,750 226,216 225,192 227,999 246,666 -7.89%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -1.17% -9.69% -5.53% -4.38% -0.26% 0.38% -0.51% -
ROE 4.95% -67.94% 0.00% -47.74% -1.62% 3.21% -3.30% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 9.54 18.99 87.46 76.32 68.10 92.81 71.04 -28.41%
EPS 0.10 -2.04 -4.98 -3.34 -0.18 0.35 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.00 0.07 0.11 0.11 0.11 -24.71%
Adjusted Per Share Value based on latest NOSH - 226,216
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 0.86 1.68 7.01 10.34 9.18 12.67 10.49 -34.06%
EPS 0.01 -0.18 -0.40 -0.45 -0.02 0.05 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0018 0.0027 0.00 0.0095 0.0148 0.015 0.0162 -30.64%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.05 0.12 0.04 0.07 0.07 0.14 0.22 -
P/RPS 0.52 0.63 0.05 0.09 0.10 0.15 0.31 8.99%
P/EPS 50.51 -5.89 -0.80 -2.09 -39.21 39.65 -60.57 -
EY 1.98 -16.98 -124.45 -47.74 -2.55 2.52 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.00 0.00 1.00 0.64 1.27 2.00 3.78%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 30/09/11 28/09/10 30/09/09 29/09/08 27/09/07 29/09/06 -
Price 0.05 0.14 0.05 0.08 0.06 0.12 0.17 -
P/RPS 0.52 0.74 0.06 0.10 0.09 0.13 0.24 13.74%
P/EPS 50.51 -6.87 -1.00 -2.39 -33.61 33.99 -46.80 -
EY 1.98 -14.56 -99.56 -41.77 -2.98 2.94 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.67 0.00 1.14 0.55 1.09 1.55 8.28%

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