[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 241.67%
YoY- 126.57%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 99,381 76,005 52,044 43,851 169,641 115,085 71,265 24.69%
PBT 3,625 1,515 1,687 557 1,065 -1,712 408 326.14%
Tax -1,992 -1,376 -1,431 -434 -1,029 3,971 -564 131.03%
NP 1,633 139 256 123 36 2,259 -156 -
-
NP to SH 1,633 139 256 123 36 -2,259 -156 -
-
Tax Rate 54.95% 90.83% 84.83% 77.92% 96.62% - 138.24% -
Total Cost 97,748 75,866 51,788 43,728 169,605 112,826 71,421 23.15%
-
Net Worth 58,357 48,018 48,639 46,739 49,599 41,900 38,170 32.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,357 48,018 48,639 46,739 49,599 41,900 38,170 32.54%
NOSH 41,984 42,121 42,666 40,999 39,999 36,435 33,191 16.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.64% 0.18% 0.49% 0.28% 0.02% 1.96% -0.22% -
ROE 2.80% 0.29% 0.53% 0.26% 0.07% -5.39% -0.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 236.71 180.44 121.98 106.95 424.10 315.86 214.71 6.68%
EPS 3.89 0.33 0.60 0.30 0.09 -6.20 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.14 1.14 1.14 1.24 1.15 1.15 13.40%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.81 18.97 12.99 10.95 42.34 28.73 17.79 24.69%
EPS 0.41 0.03 0.06 0.03 0.01 -0.56 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.1199 0.1214 0.1167 0.1238 0.1046 0.0953 32.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.40 0.37 0.40 0.37 0.40 0.44 0.31 -
P/RPS 0.17 0.21 0.33 0.35 0.09 0.14 0.14 13.75%
P/EPS 10.28 112.12 66.67 123.33 444.44 -7.10 -65.96 -
EY 9.72 0.89 1.50 0.81 0.23 -14.09 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.35 0.32 0.32 0.38 0.27 4.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 29/08/03 -
Price 0.39 0.42 0.39 0.42 0.37 0.44 0.33 -
P/RPS 0.16 0.23 0.32 0.39 0.09 0.14 0.15 4.37%
P/EPS 10.03 127.27 65.00 140.00 411.11 -7.10 -70.21 -
EY 9.97 0.79 1.54 0.71 0.24 -14.09 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.34 0.37 0.30 0.38 0.29 -2.30%

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