[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 45.69%
YoY- 385.12%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 267,688 193,108 344,439 233,988 180,044 101,536 80,809 122.38%
PBT 38,338 24,052 37,635 26,721 21,640 8,364 3,596 385.10%
Tax -10,734 -2,632 -10,765 -6,998 -8,036 -4,044 -3,503 111.11%
NP 27,604 21,420 26,870 19,722 13,604 4,320 93 4365.11%
-
NP to SH 27,106 20,112 26,581 18,065 12,400 4,024 118 3663.23%
-
Tax Rate 28.00% 10.94% 28.60% 26.19% 37.13% 48.35% 97.41% -
Total Cost 240,084 171,688 317,569 214,265 166,440 97,216 80,716 106.96%
-
Net Worth 103,040 94,078 88,620 75,186 67,973 62,939 57,120 48.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,606 - - - - -
Div Payout % - - 13.57% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,040 94,078 88,620 75,186 67,973 62,939 57,120 48.24%
NOSH 52,571 52,266 51,523 51,497 51,495 51,589 47,600 6.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.31% 11.09% 7.80% 8.43% 7.56% 4.25% 0.12% -
ROE 26.31% 21.38% 29.99% 24.03% 18.24% 6.39% 0.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 509.19 369.47 668.51 454.37 349.63 196.81 169.77 108.11%
EPS 51.56 38.48 51.59 35.08 24.08 7.80 0.25 3402.07%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.80 1.72 1.46 1.32 1.22 1.20 38.73%
Adjusted Per Share Value based on latest NOSH - 51,492
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 66.68 48.10 85.80 58.29 44.85 25.29 20.13 122.37%
EPS 6.75 5.01 6.62 4.50 3.09 1.00 0.03 3611.54%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2567 0.2344 0.2208 0.1873 0.1693 0.1568 0.1423 48.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 1.09 1.25 0.58 0.34 0.37 0.25 -
P/RPS 0.17 0.30 0.19 0.13 0.10 0.19 0.15 8.71%
P/EPS 1.71 2.83 2.42 1.65 1.41 4.74 100.85 -93.41%
EY 58.59 35.30 41.27 60.48 70.82 21.08 0.99 1422.43%
DY 0.00 0.00 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.40 0.26 0.30 0.21 66.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 -
Price 0.82 1.14 1.27 0.94 0.43 0.34 0.34 -
P/RPS 0.16 0.31 0.19 0.21 0.12 0.17 0.20 -13.83%
P/EPS 1.59 2.96 2.46 2.68 1.79 4.36 137.15 -94.89%
EY 62.88 33.75 40.62 37.32 56.00 22.94 0.73 1855.71%
DY 0.00 0.00 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.74 0.64 0.33 0.28 0.28 31.06%

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