[MAG] YoY TTM Result on 31-Oct-2012 [#3]

Stock
[MAG] MAG HOLDINGS BERHAD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -1098.66%
YoY- 60.46%
Quarter Report
Latest QR
Upcoming QR
MAG's Result
MAG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 622,920 729,153 0 6,466 15,568 92,691 167,489 18.03%
PBT 36,044 40,236 -544 -353 -2,138 -6,559 -8,150 -
Tax -8,689 -13,194 0 -1,088 -1,673 -636 1,972 -
NP 27,355 27,042 -544 -1,441 -3,811 -7,195 -6,178 -
-
NP to SH 24,899 23,636 -544 -1,488 -3,763 -7,535 -6,366 -
-
Tax Rate 24.11% 32.79% - - - - - -
Total Cost 595,565 702,111 544 7,907 19,379 99,886 173,667 16.83%
-
Net Worth 549,548 50,962,451 -2,969 2,972 1,466 5,441 15,400 57.03%
Dividend
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 549,548 50,962,451 -2,969 2,972 1,466 5,441 15,400 57.03%
NOSH 2,348,500 2,348,500 148,500 148,606 48,888 136,034 220,000 34.84%
Ratio Analysis
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 4.39% 3.71% 0.00% -22.29% -24.48% -7.76% -3.69% -
ROE 4.53% 0.05% 0.00% -50.07% -256.57% -138.48% -41.34% -
Per Share
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 26.52 31.05 0.00 4.35 31.84 68.14 76.13 -12.46%
EPS 1.06 1.01 -0.37 -1.00 -7.70 -5.54 -2.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 21.70 -0.02 0.02 0.03 0.04 0.07 16.45%
Adjusted Per Share Value based on latest NOSH - 148,606
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 37.30 43.67 0.00 0.39 0.93 5.55 10.03 18.03%
EPS 1.49 1.42 -0.03 -0.09 -0.23 -0.45 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3291 30.5193 -0.0018 0.0018 0.0009 0.0033 0.0092 57.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 29/09/17 30/09/16 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.05 0.035 0.015 0.015 0.10 0.09 0.09 -
P/RPS 0.19 0.11 0.00 0.34 0.31 0.13 0.12 5.97%
P/EPS 4.72 3.48 -4.09 -1.50 -1.30 -1.62 -3.11 -
EY 21.20 28.76 -24.42 -66.75 -76.97 -61.54 -32.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.75 3.33 2.25 1.29 -20.48%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/11/17 30/11/16 - 27/12/12 30/03/12 30/12/10 22/12/09 -
Price 0.05 0.03 0.00 0.015 0.17 0.09 0.10 -
P/RPS 0.19 0.10 0.00 0.34 0.53 0.13 0.13 4.90%
P/EPS 4.72 2.98 0.00 -1.50 -2.21 -1.62 -3.46 -
EY 21.20 33.55 0.00 -66.75 -45.28 -61.54 -28.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.00 0.75 5.67 2.25 1.43 -21.50%

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