[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -531.13%
YoY- -169.65%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 21,290 7,079 116,293 83,358 48,866 18,144 191,945 -77.00%
PBT 3,049 838 -10,682 -2,659 2,386 154 11,442 -58.69%
Tax -1,069 94 -2,144 -2,186 -1,282 -38 -4,772 -63.21%
NP 1,980 932 -12,826 -4,845 1,104 116 6,670 -55.59%
-
NP to SH 1,979 926 -12,410 -4,445 1,031 147 6,626 -55.41%
-
Tax Rate 35.06% -11.22% - - 53.73% 24.68% 41.71% -
Total Cost 19,310 6,147 129,119 88,203 47,762 18,028 185,275 -77.94%
-
Net Worth 0 0 104,616 113,862 120,283 115,500 29,413 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 2,179 - - - 534 -
Div Payout % - - 0.00% - - - 8.07% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 0 104,616 113,862 120,283 115,500 29,413 -
NOSH 247,490 246,250 217,951 218,965 214,791 209,999 53,478 178.48%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.30% 13.17% -11.03% -5.81% 2.26% 0.64% 3.47% -
ROE 0.00% 0.00% -11.86% -3.90% 0.86% 0.13% 22.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.60 2.87 53.36 38.07 22.75 8.64 358.92 -91.74%
EPS 0.80 0.37 -5.70 -2.03 0.48 0.07 3.10 -59.56%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.00 0.00 0.48 0.52 0.56 0.55 0.55 -
Adjusted Per Share Value based on latest NOSH - 230,084
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.30 1.76 28.97 20.76 12.17 4.52 47.81 -77.01%
EPS 0.49 0.23 -3.09 -1.11 0.26 0.04 1.65 -55.58%
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.13 -
NAPS 0.00 0.00 0.2606 0.2836 0.2996 0.2877 0.0733 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.02 0.815 0.86 0.82 0.81 0.98 0.75 -
P/RPS 11.86 28.35 1.61 2.15 3.56 11.34 0.21 1382.92%
P/EPS 127.56 216.73 -15.10 -40.39 168.75 1,400.00 6.05 667.47%
EY 0.78 0.46 -6.62 -2.48 0.59 0.07 16.52 -87.00%
DY 0.00 0.00 1.16 0.00 0.00 0.00 1.33 -
P/NAPS 0.00 0.00 1.79 1.58 1.45 1.78 1.36 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 25/02/11 25/11/10 19/08/10 26/05/10 24/02/10 -
Price 0.88 0.80 0.82 0.78 0.82 0.86 0.91 -
P/RPS 10.23 27.83 1.54 2.05 3.60 9.95 0.25 1095.57%
P/EPS 110.05 212.74 -14.40 -38.42 170.83 1,228.57 7.34 511.05%
EY 0.91 0.47 -6.94 -2.60 0.59 0.08 13.62 -83.61%
DY 0.00 0.00 1.22 0.00 0.00 0.00 1.10 -
P/NAPS 0.00 0.00 1.71 1.50 1.46 1.56 1.65 -

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