[MAGNA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 516.3%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 48,277 344,439 175,491 90,022 25,384 80,809 26,463 49.24%
PBT 6,013 37,635 20,041 10,820 2,091 3,596 -5,198 -
Tax -658 -10,765 -5,249 -4,018 -1,011 -3,503 -534 14.92%
NP 5,355 26,870 14,792 6,802 1,080 93 -5,732 -
-
NP to SH 5,028 26,581 13,549 6,200 1,006 118 -4,752 -
-
Tax Rate 10.94% 28.60% 26.19% 37.13% 48.35% 97.41% - -
Total Cost 42,922 317,569 160,699 83,220 24,304 80,716 32,195 21.11%
-
Net Worth 94,078 88,620 75,186 67,973 62,939 57,120 49,626 53.11%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,606 - - - - - -
Div Payout % - 13.57% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,078 88,620 75,186 67,973 62,939 57,120 49,626 53.11%
NOSH 52,266 51,523 51,497 51,495 51,589 47,600 46,817 7.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.09% 7.80% 8.43% 7.56% 4.25% 0.12% -21.66% -
ROE 5.34% 29.99% 18.02% 9.12% 1.60% 0.21% -9.58% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 92.37 668.51 340.78 174.82 49.20 169.77 56.52 38.70%
EPS 9.62 51.59 26.31 12.04 1.95 0.25 -10.15 -
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.46 1.32 1.22 1.20 1.06 42.28%
Adjusted Per Share Value based on latest NOSH - 51,476
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.03 85.80 43.72 22.42 6.32 20.13 6.59 49.31%
EPS 1.25 6.62 3.38 1.54 0.25 0.03 -1.18 -
DPS 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2208 0.1873 0.1693 0.1568 0.1423 0.1236 53.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.09 1.25 0.58 0.34 0.37 0.25 0.23 -
P/RPS 1.18 0.19 0.17 0.19 0.75 0.15 0.41 102.20%
P/EPS 11.33 2.42 2.20 2.82 18.97 100.85 -2.27 -
EY 8.83 41.27 45.36 35.41 5.27 0.99 -44.13 -
DY 0.00 5.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.40 0.26 0.30 0.21 0.22 97.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 -
Price 1.14 1.27 0.94 0.43 0.34 0.34 0.25 -
P/RPS 1.23 0.19 0.28 0.25 0.69 0.20 0.44 98.31%
P/EPS 11.85 2.46 3.57 3.57 17.44 137.15 -2.46 -
EY 8.44 40.62 27.99 28.00 5.74 0.73 -40.60 -
DY 0.00 5.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.64 0.33 0.28 0.28 0.24 90.17%

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