[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -737.45%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 169,641 153,446 142,530 113,820 134,950 122,718 130,830 18.85%
PBT 1,065 -2,282 816 -464 -65 -2,476 -2,930 -
Tax -1,029 5,294 -1,128 -1,136 316 206 2,930 -
NP 36 3,012 -312 -1,600 251 -2,269 0 -
-
NP to SH 36 -3,012 -312 -1,600 251 -2,269 -3,582 -
-
Tax Rate 96.62% - 138.24% - - - - -
Total Cost 169,605 150,434 142,842 115,420 134,699 124,987 130,830 18.83%
-
Net Worth 49,599 41,900 38,170 38,333 38,627 36,971 37,284 20.89%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 49,599 41,900 38,170 38,333 38,627 36,971 37,284 20.89%
NOSH 39,999 36,435 33,191 33,333 33,300 33,307 33,289 12.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.02% 1.96% -0.22% -1.41% 0.19% -1.85% 0.00% -
ROE 0.07% -7.19% -0.82% -4.17% 0.65% -6.14% -9.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 424.10 421.15 429.42 341.46 405.26 368.44 393.00 5.19%
EPS 0.09 -8.27 -0.94 -4.80 0.75 -6.81 -10.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.15 1.15 1.15 1.16 1.11 1.12 7.00%
Adjusted Per Share Value based on latest NOSH - 33,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.34 38.30 35.58 28.41 33.69 30.63 32.66 18.83%
EPS 0.01 -0.75 -0.08 -0.40 0.06 -0.57 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1238 0.1046 0.0953 0.0957 0.0964 0.0923 0.0931 20.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.40 0.44 0.31 0.24 0.30 0.35 0.41 -
P/RPS 0.09 0.10 0.07 0.07 0.07 0.09 0.10 -6.76%
P/EPS 444.44 -5.32 -32.98 -5.00 39.80 -5.14 -3.81 -
EY 0.23 -18.79 -3.03 -20.00 2.51 -19.47 -26.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.27 0.21 0.26 0.32 0.37 -9.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 29/08/03 30/05/03 26/02/03 28/11/02 29/08/02 -
Price 0.37 0.44 0.33 0.28 0.25 0.36 0.43 -
P/RPS 0.09 0.10 0.08 0.08 0.06 0.10 0.11 -12.48%
P/EPS 411.11 -5.32 -35.11 -5.83 33.17 -5.28 -4.00 -
EY 0.24 -18.79 -2.85 -17.14 3.02 -18.93 -25.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.29 0.24 0.22 0.32 0.38 -14.54%

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