[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 111.06%
YoY- -49.19%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 153,446 142,530 113,820 134,950 122,718 130,830 100,260 32.77%
PBT -2,282 816 -464 -65 -2,476 -2,930 -1,392 38.99%
Tax 5,294 -1,128 -1,136 316 206 2,930 1,392 143.45%
NP 3,012 -312 -1,600 251 -2,269 0 0 -
-
NP to SH -3,012 -312 -1,600 251 -2,269 -3,582 -1,852 38.25%
-
Tax Rate - 138.24% - - - - - -
Total Cost 150,434 142,842 115,420 134,699 124,987 130,830 100,260 31.03%
-
Net Worth 41,900 38,170 38,333 38,627 36,971 37,284 38,638 5.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 41,900 38,170 38,333 38,627 36,971 37,284 38,638 5.54%
NOSH 36,435 33,191 33,333 33,300 33,307 33,289 33,309 6.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.96% -0.22% -1.41% 0.19% -1.85% 0.00% 0.00% -
ROE -7.19% -0.82% -4.17% 0.65% -6.14% -9.61% -4.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 421.15 429.42 341.46 405.26 368.44 393.00 301.00 25.07%
EPS -8.27 -0.94 -4.80 0.75 -6.81 -10.76 -5.56 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.15 1.16 1.11 1.12 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 33,306
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.30 35.58 28.41 33.69 30.63 32.66 25.03 32.75%
EPS -0.75 -0.08 -0.40 0.06 -0.57 -0.89 -0.46 38.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.0953 0.0957 0.0964 0.0923 0.0931 0.0964 5.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.31 0.24 0.30 0.35 0.41 0.47 -
P/RPS 0.10 0.07 0.07 0.07 0.09 0.10 0.16 -26.87%
P/EPS -5.32 -32.98 -5.00 39.80 -5.14 -3.81 -8.45 -26.52%
EY -18.79 -3.03 -20.00 2.51 -19.47 -26.24 -11.83 36.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.21 0.26 0.32 0.37 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 26/02/03 28/11/02 29/08/02 31/05/02 -
Price 0.44 0.33 0.28 0.25 0.36 0.43 0.50 -
P/RPS 0.10 0.08 0.08 0.06 0.10 0.11 0.17 -29.77%
P/EPS -5.32 -35.11 -5.83 33.17 -5.28 -4.00 -8.99 -29.49%
EY -18.79 -2.85 -17.14 3.02 -18.93 -25.02 -11.12 41.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.24 0.22 0.32 0.38 0.43 -7.90%

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