[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
08-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -48.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,020 73,445 88,492 98,788 99,381 101,340 104,088 2.49%
PBT -12,802 4,773 6,664 2,792 3,625 2,020 3,374 -
Tax -461 -1,901 -2,826 -1,944 -1,992 -1,834 -2,862 -70.29%
NP -13,263 2,872 3,838 848 1,633 185 512 -
-
NP to SH -12,664 1,648 1,814 848 1,633 185 512 -
-
Tax Rate - 39.83% 42.41% 69.63% 54.95% 90.79% 84.83% -
Total Cost 121,283 70,573 84,654 97,940 97,748 101,154 103,576 11.06%
-
Net Worth 46,698 56,013 54,062 52,558 58,357 48,018 48,639 -2.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 46,698 56,013 54,062 52,558 58,357 48,018 48,639 -2.67%
NOSH 46,235 46,292 44,679 44,166 41,984 42,121 42,666 5.48%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -12.28% 3.91% 4.34% 0.86% 1.64% 0.18% 0.49% -
ROE -27.12% 2.94% 3.36% 1.61% 2.80% 0.39% 1.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 233.63 158.66 198.06 223.67 236.71 240.59 243.96 -2.83%
EPS -27.39 3.56 4.08 1.92 3.89 0.44 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.21 1.21 1.19 1.39 1.14 1.14 -7.73%
Adjusted Per Share Value based on latest NOSH - 44,166
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.91 18.30 22.04 24.61 24.76 25.24 25.93 2.49%
EPS -3.15 0.41 0.45 0.21 0.41 0.05 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1163 0.1395 0.1347 0.1309 0.1454 0.1196 0.1212 -2.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.28 0.26 0.36 0.40 0.37 0.40 -
P/RPS 0.08 0.18 0.13 0.16 0.17 0.15 0.16 -36.92%
P/EPS -0.69 7.87 6.40 18.75 10.28 84.09 33.33 -
EY -144.16 12.71 15.62 5.33 9.72 1.19 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.21 0.30 0.29 0.32 0.35 -33.37%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 -
Price 0.22 0.17 0.25 0.29 0.39 0.42 0.39 -
P/RPS 0.09 0.11 0.13 0.13 0.16 0.17 0.16 -31.78%
P/EPS -0.80 4.78 6.16 15.10 10.03 95.45 32.50 -
EY -124.50 20.94 16.24 6.62 9.97 1.05 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.14 0.21 0.24 0.28 0.37 0.34 -25.13%

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