[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 142.4%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 196,454 61,488 81,944 21,136 66,535 38,296 42,580 175.86%
PBT 33,812 26,898 44,350 8,816 -12,556 -4,868 6,098 211.65%
Tax -17,085 -18,132 -12,182 -4,692 1,120 -385 -2,138 297.19%
NP 16,727 8,766 32,168 4,124 -11,436 -5,253 3,960 160.16%
-
NP to SH 16,776 8,890 32,240 4,080 -9,622 -4,978 3,958 160.76%
-
Tax Rate 50.53% 67.41% 27.47% 53.22% - - 35.06% -
Total Cost 179,727 52,721 49,776 17,012 77,971 43,549 38,620 177.44%
-
Net Worth 156,533 146,695 163,198 144,774 107,097 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,995 - - - 4,119 - - -
Div Payout % 29.78% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,533 146,695 163,198 144,774 107,097 0 0 -
NOSH 333,050 333,399 333,057 329,032 274,609 254,904 247,490 21.78%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.51% 14.26% 39.26% 19.51% -17.19% -13.72% 9.30% -
ROE 10.72% 6.06% 19.76% 2.82% -8.98% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.99 18.44 24.60 6.42 24.23 15.02 17.20 126.57%
EPS 5.04 2.67 9.68 1.24 -3.51 -1.96 1.60 114.13%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.47 0.44 0.49 0.44 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 329,032
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 49.04 15.35 20.45 5.28 16.61 9.56 10.63 175.84%
EPS 4.19 2.22 8.05 1.02 -2.40 -1.24 0.99 160.50%
DPS 1.25 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.3907 0.3662 0.4074 0.3614 0.2673 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.75 0.79 0.81 0.83 0.82 0.77 1.02 -
P/RPS 1.27 4.28 3.29 12.92 3.38 5.13 5.93 -64.03%
P/EPS 14.89 29.63 8.37 66.94 -23.40 -39.42 63.78 -61.91%
EY 6.72 3.38 11.95 1.49 -4.27 -2.54 1.57 162.46%
DY 2.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.60 1.80 1.65 1.89 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 -
Price 0.77 0.78 0.82 0.83 0.86 0.81 0.88 -
P/RPS 1.31 4.23 3.33 12.92 3.55 5.39 5.11 -59.47%
P/EPS 15.29 29.25 8.47 66.94 -24.54 -41.47 55.03 -57.25%
EY 6.54 3.42 11.80 1.49 -4.07 -2.41 1.82 133.69%
DY 1.95 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.64 1.77 1.67 1.89 2.21 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