[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -157.69%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,116 40,972 5,284 66,535 28,722 21,290 7,079 247.61%
PBT 20,174 22,175 2,204 -12,556 -3,651 3,049 838 728.92%
Tax -13,599 -6,091 -1,173 1,120 -289 -1,069 94 -
NP 6,575 16,084 1,031 -11,436 -3,940 1,980 932 266.52%
-
NP to SH 6,668 16,120 1,020 -9,622 -3,734 1,979 926 271.55%
-
Tax Rate 67.41% 27.47% 53.22% - - 35.06% -11.22% -
Total Cost 39,541 24,888 4,253 77,971 32,662 19,310 6,147 244.70%
-
Net Worth 146,695 163,198 144,774 107,097 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,119 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 146,695 163,198 144,774 107,097 0 0 0 -
NOSH 333,400 333,057 329,032 274,609 254,904 247,490 246,250 22.31%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.26% 39.26% 19.51% -17.19% -13.72% 9.30% 13.17% -
ROE 4.55% 9.88% 0.70% -8.98% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.83 12.30 1.61 24.23 11.27 8.60 2.87 184.47%
EPS 2.00 4.84 0.31 -3.51 -1.47 0.80 0.37 207.05%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.44 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,490
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.51 10.23 1.32 16.61 7.17 5.31 1.77 247.20%
EPS 1.66 4.02 0.25 -2.40 -0.93 0.49 0.23 272.12%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.3662 0.4074 0.3614 0.2673 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.81 0.83 0.82 0.77 1.02 0.815 -
P/RPS 5.71 6.58 51.68 3.38 6.83 11.86 28.35 -65.53%
P/EPS 39.50 16.74 267.74 -23.40 -52.56 127.56 216.73 -67.75%
EY 2.53 5.98 0.37 -4.27 -1.90 0.78 0.46 210.61%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.80 1.65 1.89 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 24/05/11 -
Price 0.78 0.82 0.83 0.86 0.81 0.88 0.80 -
P/RPS 5.64 6.67 51.68 3.55 7.19 10.23 27.83 -65.39%
P/EPS 39.00 16.94 267.74 -24.54 -55.30 110.05 212.74 -67.62%
EY 2.56 5.90 0.37 -4.07 -1.81 0.91 0.47 208.61%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 1.89 2.21 0.00 0.00 0.00 -

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