[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 114.75%
YoY- -49.19%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 115,085 71,265 28,455 134,950 92,039 65,415 25,065 175.99%
PBT -1,712 408 -116 -65 -1,857 -1,465 -348 188.97%
Tax 3,971 -564 -284 316 155 1,465 348 406.10%
NP 2,259 -156 -400 251 -1,702 0 0 -
-
NP to SH -2,259 -156 -400 251 -1,702 -1,791 -463 187.38%
-
Tax Rate - 138.24% - - - - - -
Total Cost 112,826 71,421 28,855 134,699 93,741 65,415 25,065 172.37%
-
Net Worth 41,900 38,170 38,333 38,627 36,971 37,284 38,638 5.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 41,900 38,170 38,333 38,627 36,971 37,284 38,638 5.54%
NOSH 36,435 33,191 33,333 33,300 33,307 33,289 33,309 6.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.96% -0.22% -1.41% 0.19% -1.85% 0.00% 0.00% -
ROE -5.39% -0.41% -1.04% 0.65% -4.60% -4.80% -1.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 315.86 214.71 85.37 405.26 276.33 196.50 75.25 159.98%
EPS -6.20 -0.47 -1.20 0.75 -5.11 -5.38 -1.39 170.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.15 1.16 1.11 1.12 1.16 -0.57%
Adjusted Per Share Value based on latest NOSH - 33,306
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.73 17.79 7.10 33.69 22.97 16.33 6.26 175.91%
EPS -0.56 -0.04 -0.10 0.06 -0.42 -0.45 -0.12 178.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.0953 0.0957 0.0964 0.0923 0.0931 0.0964 5.58%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.31 0.24 0.30 0.35 0.41 0.47 -
P/RPS 0.14 0.14 0.28 0.07 0.13 0.21 0.62 -62.88%
P/EPS -7.10 -65.96 -20.00 39.80 -6.85 -7.62 -33.81 -64.63%
EY -14.09 -1.52 -5.00 2.51 -14.60 -13.12 -2.96 182.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.21 0.26 0.32 0.37 0.41 -4.93%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 30/05/03 26/02/03 28/11/02 29/08/02 31/05/02 -
Price 0.44 0.33 0.28 0.25 0.36 0.43 0.50 -
P/RPS 0.14 0.15 0.33 0.06 0.13 0.22 0.66 -64.39%
P/EPS -7.10 -70.21 -23.33 33.17 -7.05 -7.99 -35.97 -66.06%
EY -14.09 -1.42 -4.29 3.02 -14.19 -12.51 -2.78 194.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.24 0.22 0.32 0.38 0.43 -7.90%

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