[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -50.06%
YoY- -56.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 97,732 72,576 191,945 239,044 267,956 244,312 280,632 -50.59%
PBT 4,772 616 11,442 13,597 23,822 13,064 37,480 -74.78%
Tax -2,564 -152 -4,772 -5,162 -5,908 -3,376 -10,198 -60.26%
NP 2,208 464 6,670 8,434 17,914 9,688 27,282 -81.37%
-
NP to SH 2,062 588 6,626 8,509 17,038 9,024 26,888 -82.03%
-
Tax Rate 53.73% 24.68% 41.71% 37.96% 24.80% 25.84% 27.21% -
Total Cost 95,524 72,112 185,275 230,609 250,042 234,624 253,350 -47.90%
-
Net Worth 120,283 115,500 29,413 118,125 122,921 116,542 113,447 3.98%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 534 3,563 5,344 10,691 2,650 -
Div Payout % - - 8.07% 41.88% 31.37% 118.48% 9.86% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,283 115,500 29,413 118,125 122,921 116,542 113,447 3.98%
NOSH 214,791 209,999 53,478 53,450 53,444 53,459 53,012 154.80%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.26% 0.64% 3.47% 3.53% 6.69% 3.97% 9.72% -
ROE 1.71% 0.51% 22.53% 7.20% 13.86% 7.74% 23.70% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.50 34.56 358.92 447.22 501.38 457.00 529.37 -80.61%
EPS 0.96 0.28 3.10 15.92 31.88 16.88 50.72 -92.94%
DPS 0.00 0.00 1.00 6.67 10.00 20.00 5.00 -
NAPS 0.56 0.55 0.55 2.21 2.30 2.18 2.14 -59.18%
Adjusted Per Share Value based on latest NOSH - 53,425
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.35 18.08 47.81 59.55 66.75 60.86 69.91 -50.59%
EPS 0.51 0.15 1.65 2.12 4.24 2.25 6.70 -82.12%
DPS 0.00 0.00 0.13 0.89 1.33 2.66 0.66 -
NAPS 0.2996 0.2877 0.0733 0.2943 0.3062 0.2903 0.2826 3.98%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.98 0.75 0.56 0.45 0.52 0.55 -
P/RPS 1.78 2.84 0.21 0.13 0.09 0.11 0.10 585.33%
P/EPS 84.38 350.00 6.05 3.52 1.41 3.08 1.08 1742.23%
EY 1.19 0.29 16.52 28.43 70.84 32.46 92.22 -94.54%
DY 0.00 0.00 1.33 11.90 22.22 38.46 9.09 -
P/NAPS 1.45 1.78 1.36 0.25 0.20 0.24 0.26 215.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 24/11/09 21/08/09 22/05/09 19/02/09 -
Price 0.82 0.86 0.91 0.74 0.51 0.56 0.55 -
P/RPS 1.80 2.49 0.25 0.17 0.10 0.12 0.10 590.47%
P/EPS 85.42 307.14 7.34 4.65 1.60 3.32 1.08 1757.37%
EY 1.17 0.33 13.62 21.51 62.51 30.14 92.22 -94.60%
DY 0.00 0.00 1.10 9.01 19.61 35.71 9.09 -
P/NAPS 1.46 1.56 1.65 0.33 0.22 0.26 0.26 216.92%

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