[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 208.15%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 193,108 344,439 233,988 180,044 101,536 80,809 35,284 210.24%
PBT 24,052 37,635 26,721 21,640 8,364 3,596 -6,930 -
Tax -2,632 -10,765 -6,998 -8,036 -4,044 -3,503 -712 138.88%
NP 21,420 26,870 19,722 13,604 4,320 93 -7,642 -
-
NP to SH 20,112 26,581 18,065 12,400 4,024 118 -6,336 -
-
Tax Rate 10.94% 28.60% 26.19% 37.13% 48.35% 97.41% - -
Total Cost 171,688 317,569 214,265 166,440 97,216 80,716 42,926 151.75%
-
Net Worth 94,078 88,620 75,186 67,973 62,939 57,120 49,626 53.11%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,606 - - - - - -
Div Payout % - 13.57% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,078 88,620 75,186 67,973 62,939 57,120 49,626 53.11%
NOSH 52,266 51,523 51,497 51,495 51,589 47,600 46,817 7.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.09% 7.80% 8.43% 7.56% 4.25% 0.12% -21.66% -
ROE 21.38% 29.99% 24.03% 18.24% 6.39% 0.21% -12.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 369.47 668.51 454.37 349.63 196.81 169.77 75.36 188.31%
EPS 38.48 51.59 35.08 24.08 7.80 0.25 -13.53 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.46 1.32 1.22 1.20 1.06 42.28%
Adjusted Per Share Value based on latest NOSH - 51,476
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.10 85.80 58.29 44.85 25.29 20.13 8.79 210.20%
EPS 5.01 6.62 4.50 3.09 1.00 0.03 -1.58 -
DPS 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2208 0.1873 0.1693 0.1568 0.1423 0.1236 53.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.09 1.25 0.58 0.34 0.37 0.25 0.23 -
P/RPS 0.30 0.19 0.13 0.10 0.19 0.15 0.31 -2.16%
P/EPS 2.83 2.42 1.65 1.41 4.74 100.85 -1.70 -
EY 35.30 41.27 60.48 70.82 21.08 0.99 -58.84 -
DY 0.00 5.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.40 0.26 0.30 0.21 0.22 97.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 -
Price 1.14 1.27 0.94 0.43 0.34 0.34 0.25 -
P/RPS 0.31 0.19 0.21 0.12 0.17 0.20 0.33 -4.07%
P/EPS 2.96 2.46 2.68 1.79 4.36 137.15 -1.85 -
EY 33.75 40.62 37.32 56.00 22.94 0.73 -54.13 -
DY 0.00 5.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.64 0.33 0.28 0.28 0.24 90.17%

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