[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.86%
YoY- 91.95%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 21,136 66,535 38,296 42,580 28,316 116,293 111,144 -66.89%
PBT 8,816 -12,556 -4,868 6,098 3,352 -10,682 -3,545 -
Tax -4,692 1,120 -385 -2,138 376 -2,144 -2,914 37.33%
NP 4,124 -11,436 -5,253 3,960 3,728 -12,826 -6,460 -
-
NP to SH 4,080 -9,622 -4,978 3,958 3,704 -12,410 -5,926 -
-
Tax Rate 53.22% - - 35.06% -11.22% - - -
Total Cost 17,012 77,971 43,549 38,620 24,588 129,119 117,604 -72.41%
-
Net Worth 144,774 107,097 0 0 0 104,616 113,862 17.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,119 - - - 2,179 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 144,774 107,097 0 0 0 104,616 113,862 17.34%
NOSH 329,032 274,609 254,904 247,490 246,250 217,951 218,965 31.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 19.51% -17.19% -13.72% 9.30% 13.17% -11.03% -5.81% -
ROE 2.82% -8.98% 0.00% 0.00% 0.00% -11.86% -5.21% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.42 24.23 15.02 17.20 11.50 53.36 50.76 -74.77%
EPS 1.24 -3.51 -1.96 1.60 1.48 -5.70 -2.71 -
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.44 0.39 0.00 0.00 0.00 0.48 0.52 -10.53%
Adjusted Per Share Value based on latest NOSH - 246,646
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.27 16.57 9.54 10.61 7.05 28.97 27.69 -66.87%
EPS 1.02 -2.40 -1.24 0.99 0.92 -3.09 -1.48 -
DPS 0.00 1.03 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.3606 0.2668 0.00 0.00 0.00 0.2606 0.2836 17.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.83 0.82 0.77 1.02 0.815 0.86 0.82 -
P/RPS 12.92 3.38 5.13 5.93 7.09 1.61 1.62 298.67%
P/EPS 66.94 -23.40 -39.42 63.78 54.18 -15.10 -30.30 -
EY 1.49 -4.27 -2.54 1.57 1.85 -6.62 -3.30 -
DY 0.00 1.83 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.89 2.10 0.00 0.00 0.00 1.79 1.58 12.67%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 22/02/12 22/11/11 18/08/11 24/05/11 25/02/11 25/11/10 -
Price 0.83 0.86 0.81 0.88 0.80 0.82 0.78 -
P/RPS 12.92 3.55 5.39 5.11 6.96 1.54 1.54 312.34%
P/EPS 66.94 -24.54 -41.47 55.03 53.19 -14.40 -28.82 -
EY 1.49 -4.07 -2.41 1.82 1.88 -6.94 -3.47 -
DY 0.00 1.74 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 1.89 2.21 0.00 0.00 0.00 1.71 1.50 16.64%

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