[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 118.53%
YoY- 385.12%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 133,844 48,277 344,439 175,491 90,022 25,384 80,809 40.03%
PBT 19,169 6,013 37,635 20,041 10,820 2,091 3,596 205.46%
Tax -5,367 -658 -10,765 -5,249 -4,018 -1,011 -3,503 32.93%
NP 13,802 5,355 26,870 14,792 6,802 1,080 93 2711.65%
-
NP to SH 13,553 5,028 26,581 13,549 6,200 1,006 118 2269.68%
-
Tax Rate 28.00% 10.94% 28.60% 26.19% 37.13% 48.35% 97.41% -
Total Cost 120,042 42,922 317,569 160,699 83,220 24,304 80,716 30.32%
-
Net Worth 103,040 94,078 88,620 75,186 67,973 62,939 57,120 48.24%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,606 - - - - -
Div Payout % - - 13.57% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,040 94,078 88,620 75,186 67,973 62,939 57,120 48.24%
NOSH 52,571 52,266 51,523 51,497 51,495 51,589 47,600 6.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.31% 11.09% 7.80% 8.43% 7.56% 4.25% 0.12% -
ROE 13.15% 5.34% 29.99% 18.02% 9.12% 1.60% 0.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 254.59 92.37 668.51 340.78 174.82 49.20 169.77 31.04%
EPS 25.78 9.62 51.59 26.31 12.04 1.95 0.25 2105.23%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.80 1.72 1.46 1.32 1.22 1.20 38.73%
Adjusted Per Share Value based on latest NOSH - 51,492
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.41 12.05 85.98 43.80 22.47 6.34 20.17 40.03%
EPS 3.38 1.26 6.63 3.38 1.55 0.25 0.03 2239.45%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2572 0.2348 0.2212 0.1877 0.1697 0.1571 0.1426 48.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 1.09 1.25 0.58 0.34 0.37 0.25 -
P/RPS 0.35 1.18 0.19 0.17 0.19 0.75 0.15 76.01%
P/EPS 3.41 11.33 2.42 2.20 2.82 18.97 100.85 -89.56%
EY 29.30 8.83 41.27 45.36 35.41 5.27 0.99 858.77%
DY 0.00 0.00 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.40 0.26 0.30 0.21 66.28%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 -
Price 0.82 1.14 1.27 0.94 0.43 0.34 0.34 -
P/RPS 0.32 1.23 0.19 0.28 0.25 0.69 0.20 36.83%
P/EPS 3.18 11.85 2.46 3.57 3.57 17.44 137.15 -91.88%
EY 31.44 8.44 40.62 27.99 28.00 5.74 0.73 1131.50%
DY 0.00 0.00 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.74 0.64 0.33 0.28 0.28 31.06%

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