[MAGNA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.13%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,697 99,381 76,005 52,044 43,851 169,641 115,085 -64.12%
PBT 698 3,625 1,515 1,687 557 1,065 -1,712 -
Tax -486 -1,992 -1,376 -1,431 -434 -1,029 3,971 -
NP 212 1,633 139 256 123 36 2,259 -79.31%
-
NP to SH 212 1,633 139 256 123 36 -2,259 -
-
Tax Rate 69.63% 54.95% 90.83% 84.83% 77.92% 96.62% - -
Total Cost 24,485 97,748 75,866 51,788 43,728 169,605 112,826 -63.85%
-
Net Worth 52,558 58,357 48,018 48,639 46,739 49,599 41,900 16.29%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,558 58,357 48,018 48,639 46,739 49,599 41,900 16.29%
NOSH 44,166 41,984 42,121 42,666 40,999 39,999 36,435 13.67%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.86% 1.64% 0.18% 0.49% 0.28% 0.02% 1.96% -
ROE 0.40% 2.80% 0.29% 0.53% 0.26% 0.07% -5.39% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.92 236.71 180.44 121.98 106.95 424.10 315.86 -68.43%
EPS 0.48 3.89 0.33 0.60 0.30 0.09 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.39 1.14 1.14 1.14 1.24 1.15 2.30%
Adjusted Per Share Value based on latest NOSH - 42,258
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.16 24.81 18.97 12.99 10.95 42.34 28.73 -64.14%
EPS 0.05 0.41 0.03 0.06 0.03 0.01 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1457 0.1199 0.1214 0.1167 0.1238 0.1046 16.28%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.36 0.40 0.37 0.40 0.37 0.40 0.44 -
P/RPS 0.64 0.17 0.21 0.33 0.35 0.09 0.14 175.19%
P/EPS 75.00 10.28 112.12 66.67 123.33 444.44 -7.10 -
EY 1.33 9.72 0.89 1.50 0.81 0.23 -14.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.32 0.35 0.32 0.32 0.38 -14.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 -
Price 0.29 0.39 0.42 0.39 0.42 0.37 0.44 -
P/RPS 0.52 0.16 0.23 0.32 0.39 0.09 0.14 139.64%
P/EPS 60.42 10.03 127.27 65.00 140.00 411.11 -7.10 -
EY 1.66 9.97 0.79 1.54 0.71 0.24 -14.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.37 0.34 0.37 0.30 0.38 -26.36%

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