[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 129.85%
YoY- 529.93%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 66,535 38,296 42,580 28,316 116,293 111,144 97,732 -22.55%
PBT -12,556 -4,868 6,098 3,352 -10,682 -3,545 4,772 -
Tax 1,120 -385 -2,138 376 -2,144 -2,914 -2,564 -
NP -11,436 -5,253 3,960 3,728 -12,826 -6,460 2,208 -
-
NP to SH -9,622 -4,978 3,958 3,704 -12,410 -5,926 2,062 -
-
Tax Rate - - 35.06% -11.22% - - 53.73% -
Total Cost 77,971 43,549 38,620 24,588 129,119 117,604 95,524 -12.62%
-
Net Worth 107,097 0 0 0 104,616 113,862 120,283 -7.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,119 - - - 2,179 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 107,097 0 0 0 104,616 113,862 120,283 -7.42%
NOSH 274,609 254,904 247,490 246,250 217,951 218,965 214,791 17.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -17.19% -13.72% 9.30% 13.17% -11.03% -5.81% 2.26% -
ROE -8.98% 0.00% 0.00% 0.00% -11.86% -5.21% 1.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.23 15.02 17.20 11.50 53.36 50.76 45.50 -34.22%
EPS -3.51 -1.96 1.60 1.48 -5.70 -2.71 0.96 -
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.39 0.00 0.00 0.00 0.48 0.52 0.56 -21.37%
Adjusted Per Share Value based on latest NOSH - 246,250
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.61 9.56 10.63 7.07 29.03 27.74 24.40 -22.56%
EPS -2.40 -1.24 0.99 0.92 -3.10 -1.48 0.51 -
DPS 1.03 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2673 0.00 0.00 0.00 0.2611 0.2842 0.3002 -7.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.82 0.77 1.02 0.815 0.86 0.82 0.81 -
P/RPS 3.38 5.13 5.93 7.09 1.61 1.62 1.78 53.16%
P/EPS -23.40 -39.42 63.78 54.18 -15.10 -30.30 84.38 -
EY -4.27 -2.54 1.57 1.85 -6.62 -3.30 1.19 -
DY 1.83 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 2.10 0.00 0.00 0.00 1.79 1.58 1.45 27.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 18/08/11 24/05/11 25/02/11 25/11/10 19/08/10 -
Price 0.86 0.81 0.88 0.80 0.82 0.78 0.82 -
P/RPS 3.55 5.39 5.11 6.96 1.54 1.54 1.80 57.07%
P/EPS -24.54 -41.47 55.03 53.19 -14.40 -28.82 85.42 -
EY -4.07 -2.41 1.82 1.88 -6.94 -3.47 1.17 -
DY 1.74 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 1.71 1.50 1.46 31.73%

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