[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -288.68%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,972 5,284 66,535 28,722 21,290 7,079 116,293 -50.14%
PBT 22,175 2,204 -12,556 -3,651 3,049 838 -10,682 -
Tax -6,091 -1,173 1,120 -289 -1,069 94 -2,144 100.71%
NP 16,084 1,031 -11,436 -3,940 1,980 932 -12,826 -
-
NP to SH 16,120 1,020 -9,622 -3,734 1,979 926 -12,410 -
-
Tax Rate 27.47% 53.22% - - 35.06% -11.22% - -
Total Cost 24,888 4,253 77,971 32,662 19,310 6,147 129,119 -66.66%
-
Net Worth 163,198 144,774 107,097 0 0 0 104,616 34.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,119 - - - 2,179 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 163,198 144,774 107,097 0 0 0 104,616 34.54%
NOSH 333,057 329,032 274,609 254,904 247,490 246,250 217,951 32.70%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 39.26% 19.51% -17.19% -13.72% 9.30% 13.17% -11.03% -
ROE 9.88% 0.70% -8.98% 0.00% 0.00% 0.00% -11.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.30 1.61 24.23 11.27 8.60 2.87 53.36 -62.43%
EPS 4.84 0.31 -3.51 -1.47 0.80 0.37 -5.70 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.49 0.44 0.39 0.00 0.00 0.00 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 339,230
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.21 1.32 16.57 7.15 5.30 1.76 28.97 -50.13%
EPS 4.02 0.25 -2.40 -0.93 0.49 0.23 -3.09 -
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.54 -
NAPS 0.4065 0.3606 0.2668 0.00 0.00 0.00 0.2606 34.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.81 0.83 0.82 0.77 1.02 0.815 0.86 -
P/RPS 6.58 51.68 3.38 6.83 11.86 28.35 1.61 155.84%
P/EPS 16.74 267.74 -23.40 -52.56 127.56 216.73 -15.10 -
EY 5.98 0.37 -4.27 -1.90 0.78 0.46 -6.62 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 1.16 -
P/NAPS 1.65 1.89 2.10 0.00 0.00 0.00 1.79 -5.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 24/05/11 25/02/11 -
Price 0.82 0.83 0.86 0.81 0.88 0.80 0.82 -
P/RPS 6.67 51.68 3.55 7.19 10.23 27.83 1.54 165.94%
P/EPS 16.94 267.74 -24.54 -55.30 110.05 212.74 -14.40 -
EY 5.90 0.37 -4.07 -1.81 0.91 0.47 -6.94 -
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.22 -
P/NAPS 1.67 1.89 2.21 0.00 0.00 0.00 1.71 -1.56%

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