[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 101.86%
YoY- 100.93%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 233,988 180,044 101,536 80,809 35,284 41,596 48,736 184.32%
PBT 26,721 21,640 8,364 3,596 -6,930 -4,406 828 911.49%
Tax -6,998 -8,036 -4,044 -3,503 -712 -1,068 -468 505.95%
NP 19,722 13,604 4,320 93 -7,642 -5,474 360 1338.93%
-
NP to SH 18,065 12,400 4,024 118 -6,336 -4,092 720 755.36%
-
Tax Rate 26.19% 37.13% 48.35% 97.41% - - 56.52% -
Total Cost 214,265 166,440 97,216 80,716 42,926 47,070 48,376 169.45%
-
Net Worth 75,186 67,973 62,939 57,120 49,626 45,414 48,923 33.13%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 75,186 67,973 62,939 57,120 49,626 45,414 48,923 33.13%
NOSH 51,497 51,495 51,589 47,600 46,817 46,819 46,153 7.57%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.43% 7.56% 4.25% 0.12% -21.66% -13.16% 0.74% -
ROE 24.03% 18.24% 6.39% 0.21% -12.77% -9.01% 1.47% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 454.37 349.63 196.81 169.77 75.36 88.84 105.59 164.32%
EPS 35.08 24.08 7.80 0.25 -13.53 -8.74 1.56 695.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.32 1.22 1.20 1.06 0.97 1.06 23.76%
Adjusted Per Share Value based on latest NOSH - 47,114
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 58.41 44.94 25.34 20.17 8.81 10.38 12.17 184.26%
EPS 4.51 3.10 1.00 0.03 -1.58 -1.02 0.18 754.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1877 0.1697 0.1571 0.1426 0.1239 0.1134 0.1221 33.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.58 0.34 0.37 0.25 0.23 0.20 0.21 -
P/RPS 0.13 0.10 0.19 0.15 0.31 0.23 0.20 -24.94%
P/EPS 1.65 1.41 4.74 100.85 -1.70 -2.29 13.46 -75.29%
EY 60.48 70.82 21.08 0.99 -58.84 -43.70 7.43 304.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.30 0.21 0.22 0.21 0.20 58.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 -
Price 0.94 0.43 0.34 0.34 0.25 0.22 0.21 -
P/RPS 0.21 0.12 0.17 0.20 0.33 0.25 0.20 3.30%
P/EPS 2.68 1.79 4.36 137.15 -1.85 -2.52 13.46 -65.86%
EY 37.32 56.00 22.94 0.73 -54.13 -39.73 7.43 193.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.33 0.28 0.28 0.24 0.23 0.20 116.99%

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