[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -72.42%
YoY- 278.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 236,188 454,076 196,454 61,488 81,944 21,136 66,535 132.88%
PBT 45,232 103,416 33,812 26,898 44,350 8,816 -12,556 -
Tax -2,028 -10,404 -17,085 -18,132 -12,182 -4,692 1,120 -
NP 43,204 93,012 16,727 8,766 32,168 4,124 -11,436 -
-
NP to SH 49,168 93,164 16,776 8,890 32,240 4,080 -9,622 -
-
Tax Rate 4.48% 10.06% 50.53% 67.41% 27.47% 53.22% - -
Total Cost 192,984 361,064 179,727 52,721 49,776 17,012 77,971 83.07%
-
Net Worth 179,639 179,673 156,533 146,695 163,198 144,774 107,097 41.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,995 - - - 4,119 -
Div Payout % - - 29.78% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,639 179,673 156,533 146,695 163,198 144,774 107,097 41.21%
NOSH 332,665 332,728 333,050 333,399 333,057 329,032 274,609 13.65%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 18.29% 20.48% 8.51% 14.26% 39.26% 19.51% -17.19% -
ROE 27.37% 51.85% 10.72% 6.06% 19.76% 2.82% -8.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.00 136.47 58.99 18.44 24.60 6.42 24.23 104.90%
EPS 14.78 28.00 5.04 2.67 9.68 1.24 -3.51 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.54 0.54 0.47 0.44 0.49 0.44 0.39 24.25%
Adjusted Per Share Value based on latest NOSH - 332,816
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.84 113.11 48.94 15.32 20.41 5.27 16.57 132.93%
EPS 12.25 23.21 4.18 2.21 8.03 1.02 -2.40 -
DPS 0.00 0.00 1.24 0.00 0.00 0.00 1.03 -
NAPS 0.4475 0.4476 0.3899 0.3654 0.4065 0.3606 0.2668 41.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.825 0.77 0.75 0.79 0.81 0.83 0.82 -
P/RPS 1.16 0.56 1.27 4.28 3.29 12.92 3.38 -51.01%
P/EPS 5.58 2.75 14.89 29.63 8.37 66.94 -23.40 -
EY 17.92 36.36 6.72 3.38 11.95 1.49 -4.27 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.83 -
P/NAPS 1.53 1.43 1.60 1.80 1.65 1.89 2.10 -19.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 -
Price 1.05 0.775 0.77 0.78 0.82 0.83 0.86 -
P/RPS 1.48 0.57 1.31 4.23 3.33 12.92 3.55 -44.22%
P/EPS 7.10 2.77 15.29 29.25 8.47 66.94 -24.54 -
EY 14.08 36.13 6.54 3.42 11.80 1.49 -4.07 -
DY 0.00 0.00 1.95 0.00 0.00 0.00 1.74 -
P/NAPS 1.94 1.44 1.64 1.77 1.67 1.89 2.21 -8.32%

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