[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -93.26%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,488 81,944 21,136 66,535 38,296 42,580 28,316 67.45%
PBT 26,898 44,350 8,816 -12,556 -4,868 6,098 3,352 299.29%
Tax -18,132 -12,182 -4,692 1,120 -385 -2,138 376 -
NP 8,766 32,168 4,124 -11,436 -5,253 3,960 3,728 76.55%
-
NP to SH 8,890 32,240 4,080 -9,622 -4,978 3,958 3,704 78.97%
-
Tax Rate 67.41% 27.47% 53.22% - - 35.06% -11.22% -
Total Cost 52,721 49,776 17,012 77,971 43,549 38,620 24,588 66.04%
-
Net Worth 146,695 163,198 144,774 107,097 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,119 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 146,695 163,198 144,774 107,097 0 0 0 -
NOSH 333,399 333,057 329,032 274,609 254,904 247,490 246,250 22.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.26% 39.26% 19.51% -17.19% -13.72% 9.30% 13.17% -
ROE 6.06% 19.76% 2.82% -8.98% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.44 24.60 6.42 24.23 15.02 17.20 11.50 36.87%
EPS 2.67 9.68 1.24 -3.51 -1.96 1.60 1.48 48.03%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.44 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,490
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.32 20.41 5.27 16.57 9.54 10.61 7.05 67.53%
EPS 2.21 8.03 1.02 -2.40 -1.24 0.99 0.92 79.07%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.3654 0.4065 0.3606 0.2668 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.81 0.83 0.82 0.77 1.02 0.815 -
P/RPS 4.28 3.29 12.92 3.38 5.13 5.93 7.09 -28.50%
P/EPS 29.63 8.37 66.94 -23.40 -39.42 63.78 54.18 -33.05%
EY 3.38 11.95 1.49 -4.27 -2.54 1.57 1.85 49.28%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.80 1.65 1.89 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 24/05/11 -
Price 0.78 0.82 0.83 0.86 0.81 0.88 0.80 -
P/RPS 4.23 3.33 12.92 3.55 5.39 5.11 6.96 -28.18%
P/EPS 29.25 8.47 66.94 -24.54 -41.47 55.03 53.19 -32.80%
EY 3.42 11.80 1.49 -4.07 -2.41 1.82 1.88 48.85%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 1.89 2.21 0.00 0.00 0.00 -

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