[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 47.14%
YoY- 22426.27%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 266,690 267,688 193,108 344,439 233,988 180,044 101,536 90.03%
PBT 28,329 38,338 24,052 37,635 26,721 21,640 8,364 125.03%
Tax -8,374 -10,734 -2,632 -10,765 -6,998 -8,036 -4,044 62.24%
NP 19,954 27,604 21,420 26,870 19,722 13,604 4,320 176.57%
-
NP to SH 19,598 27,106 20,112 26,581 18,065 12,400 4,024 186.49%
-
Tax Rate 29.56% 28.00% 10.94% 28.60% 26.19% 37.13% 48.35% -
Total Cost 246,736 240,084 171,688 317,569 214,265 166,440 97,216 85.74%
-
Net Worth 100,989 103,040 94,078 88,620 75,186 67,973 62,939 36.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,606 - - - -
Div Payout % - - - 13.57% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 100,989 103,040 94,078 88,620 75,186 67,973 62,939 36.93%
NOSH 52,874 52,571 52,266 51,523 51,497 51,495 51,589 1.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.48% 10.31% 11.09% 7.80% 8.43% 7.56% 4.25% -
ROE 19.41% 26.31% 21.38% 29.99% 24.03% 18.24% 6.39% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 504.39 509.19 369.47 668.51 454.37 349.63 196.81 86.95%
EPS 37.07 51.56 38.48 51.59 35.08 24.08 7.80 181.87%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.91 1.96 1.80 1.72 1.46 1.32 1.22 34.71%
Adjusted Per Share Value based on latest NOSH - 51,611
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.43 66.68 48.10 85.80 58.29 44.85 25.29 90.04%
EPS 4.88 6.75 5.01 6.62 4.50 3.09 1.00 186.87%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.2516 0.2567 0.2344 0.2208 0.1873 0.1693 0.1568 36.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 1.09 1.25 0.58 0.34 0.37 -
P/RPS 0.16 0.17 0.30 0.19 0.13 0.10 0.19 -10.79%
P/EPS 2.16 1.71 2.83 2.42 1.65 1.41 4.74 -40.69%
EY 46.33 58.59 35.30 41.27 60.48 70.82 21.08 68.79%
DY 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.61 0.73 0.40 0.26 0.30 25.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 -
Price 0.49 0.82 1.14 1.27 0.94 0.43 0.34 -
P/RPS 0.10 0.16 0.31 0.19 0.21 0.12 0.17 -29.72%
P/EPS 1.32 1.59 2.96 2.46 2.68 1.79 4.36 -54.81%
EY 75.65 62.88 33.75 40.62 37.32 56.00 22.94 121.07%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.26 0.42 0.63 0.74 0.64 0.33 0.28 -4.80%

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