[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -63.8%
YoY- 106.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 88,492 98,788 99,381 101,340 104,088 175,404 169,641 -35.22%
PBT 6,664 2,792 3,625 2,020 3,374 2,228 1,065 239.94%
Tax -2,826 -1,944 -1,992 -1,834 -2,862 -1,736 -1,029 96.23%
NP 3,838 848 1,633 185 512 492 36 2154.77%
-
NP to SH 1,814 848 1,633 185 512 492 36 1267.49%
-
Tax Rate 42.41% 69.63% 54.95% 90.79% 84.83% 77.92% 96.62% -
Total Cost 84,654 97,940 97,748 101,154 103,576 174,912 169,605 -37.10%
-
Net Worth 54,062 52,558 58,357 48,018 48,639 46,739 49,599 5.91%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 54,062 52,558 58,357 48,018 48,639 46,739 49,599 5.91%
NOSH 44,679 44,166 41,984 42,121 42,666 40,999 39,999 7.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.34% 0.86% 1.64% 0.18% 0.49% 0.28% 0.02% -
ROE 3.36% 1.61% 2.80% 0.39% 1.05% 1.05% 0.07% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 198.06 223.67 236.71 240.59 243.96 427.81 424.10 -39.83%
EPS 4.08 1.92 3.89 0.44 1.20 1.20 0.09 1174.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.39 1.14 1.14 1.14 1.24 -1.62%
Adjusted Per Share Value based on latest NOSH - 42,962
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.09 24.66 24.81 25.30 25.98 43.78 42.34 -35.21%
EPS 0.45 0.21 0.41 0.05 0.13 0.12 0.01 1168.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1312 0.1457 0.1199 0.1214 0.1167 0.1238 5.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.26 0.36 0.40 0.37 0.40 0.37 0.40 -
P/RPS 0.13 0.16 0.17 0.15 0.16 0.09 0.09 27.80%
P/EPS 6.40 18.75 10.28 84.09 33.33 30.83 444.44 -94.09%
EY 15.62 5.33 9.72 1.19 3.00 3.24 0.23 1568.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.29 0.32 0.35 0.32 0.32 -24.50%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 -
Price 0.25 0.29 0.39 0.42 0.39 0.42 0.37 -
P/RPS 0.13 0.13 0.16 0.17 0.16 0.10 0.09 27.80%
P/EPS 6.16 15.10 10.03 95.45 32.50 35.00 411.11 -93.93%
EY 16.24 6.62 9.97 1.05 3.08 2.86 0.24 1564.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.28 0.37 0.34 0.37 0.30 -21.17%

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