[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 88.81%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 72,576 191,945 239,044 267,956 244,312 280,632 266,690 -58.03%
PBT 616 11,442 13,597 23,822 13,064 37,480 28,329 -92.22%
Tax -152 -4,772 -5,162 -5,908 -3,376 -10,198 -8,374 -93.11%
NP 464 6,670 8,434 17,914 9,688 27,282 19,954 -91.87%
-
NP to SH 588 6,626 8,509 17,038 9,024 26,888 19,598 -90.36%
-
Tax Rate 24.68% 41.71% 37.96% 24.80% 25.84% 27.21% 29.56% -
Total Cost 72,112 185,275 230,609 250,042 234,624 253,350 246,736 -55.99%
-
Net Worth 115,500 29,413 118,125 122,921 116,542 113,447 100,989 9.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 534 3,563 5,344 10,691 2,650 - -
Div Payout % - 8.07% 41.88% 31.37% 118.48% 9.86% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 115,500 29,413 118,125 122,921 116,542 113,447 100,989 9.37%
NOSH 209,999 53,478 53,450 53,444 53,459 53,012 52,874 151.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.64% 3.47% 3.53% 6.69% 3.97% 9.72% 7.48% -
ROE 0.51% 22.53% 7.20% 13.86% 7.74% 23.70% 19.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.56 358.92 447.22 501.38 457.00 529.37 504.39 -83.28%
EPS 0.28 3.10 15.92 31.88 16.88 50.72 37.07 -96.16%
DPS 0.00 1.00 6.67 10.00 20.00 5.00 0.00 -
NAPS 0.55 0.55 2.21 2.30 2.18 2.14 1.91 -56.42%
Adjusted Per Share Value based on latest NOSH - 53,438
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.12 47.91 59.67 66.89 60.98 70.05 66.57 -58.03%
EPS 0.15 1.65 2.12 4.25 2.25 6.71 4.89 -90.22%
DPS 0.00 0.13 0.89 1.33 2.67 0.66 0.00 -
NAPS 0.2883 0.0734 0.2949 0.3068 0.2909 0.2832 0.2521 9.36%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.98 0.75 0.56 0.45 0.52 0.55 0.80 -
P/RPS 2.84 0.21 0.13 0.09 0.11 0.10 0.16 581.64%
P/EPS 350.00 6.05 3.52 1.41 3.08 1.08 2.16 2881.41%
EY 0.29 16.52 28.43 70.84 32.46 92.22 46.33 -96.61%
DY 0.00 1.33 11.90 22.22 38.46 9.09 0.00 -
P/NAPS 1.78 1.36 0.25 0.20 0.24 0.26 0.42 162.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 21/08/09 22/05/09 19/02/09 20/11/08 -
Price 0.86 0.91 0.74 0.51 0.56 0.55 0.49 -
P/RPS 2.49 0.25 0.17 0.10 0.12 0.10 0.10 754.37%
P/EPS 307.14 7.34 4.65 1.60 3.32 1.08 1.32 3695.63%
EY 0.33 13.62 21.51 62.51 30.14 92.22 75.65 -97.33%
DY 0.00 1.10 9.01 19.61 35.71 9.09 0.00 -
P/NAPS 1.56 1.65 0.33 0.22 0.26 0.26 0.26 230.55%

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