[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 96.18%
YoY- 22426.27%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 200,018 133,844 48,277 344,439 175,491 90,022 25,384 294.49%
PBT 21,247 19,169 6,013 37,635 20,041 10,820 2,091 367.15%
Tax -6,281 -5,367 -658 -10,765 -5,249 -4,018 -1,011 236.82%
NP 14,966 13,802 5,355 26,870 14,792 6,802 1,080 474.17%
-
NP to SH 14,699 13,553 5,028 26,581 13,549 6,200 1,006 494.75%
-
Tax Rate 29.56% 28.00% 10.94% 28.60% 26.19% 37.13% 48.35% -
Total Cost 185,052 120,042 42,922 317,569 160,699 83,220 24,304 285.60%
-
Net Worth 100,989 103,040 94,078 88,620 75,186 67,973 62,939 36.93%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,606 - - - -
Div Payout % - - - 13.57% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 100,989 103,040 94,078 88,620 75,186 67,973 62,939 36.93%
NOSH 52,874 52,571 52,266 51,523 51,497 51,495 51,589 1.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.48% 10.31% 11.09% 7.80% 8.43% 7.56% 4.25% -
ROE 14.55% 13.15% 5.34% 29.99% 18.02% 9.12% 1.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 378.29 254.59 92.37 668.51 340.78 174.82 49.20 288.11%
EPS 27.80 25.78 9.62 51.59 26.31 12.04 1.95 485.11%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.91 1.96 1.80 1.72 1.46 1.32 1.22 34.71%
Adjusted Per Share Value based on latest NOSH - 51,611
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.83 33.34 12.03 85.80 43.72 22.42 6.32 294.65%
EPS 3.66 3.38 1.25 6.62 3.38 1.54 0.25 495.53%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.2516 0.2567 0.2344 0.2208 0.1873 0.1693 0.1568 36.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.88 1.09 1.25 0.58 0.34 0.37 -
P/RPS 0.21 0.35 1.18 0.19 0.17 0.19 0.75 -57.10%
P/EPS 2.88 3.41 11.33 2.42 2.20 2.82 18.97 -71.44%
EY 34.75 29.30 8.83 41.27 45.36 35.41 5.27 250.43%
DY 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.61 0.73 0.40 0.26 0.30 25.06%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 -
Price 0.49 0.82 1.14 1.27 0.94 0.43 0.34 -
P/RPS 0.13 0.32 1.23 0.19 0.28 0.25 0.69 -67.03%
P/EPS 1.76 3.18 11.85 2.46 3.57 3.57 17.44 -78.23%
EY 56.73 31.44 8.44 40.62 27.99 28.00 5.74 358.62%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.26 0.42 0.63 0.74 0.64 0.33 0.28 -4.80%

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