[MAGNA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -81.08%
YoY- 399.8%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 280,632 200,018 133,844 48,277 344,439 175,491 90,022 112.66%
PBT 37,480 21,247 19,169 6,013 37,635 20,041 10,820 128.07%
Tax -10,198 -6,281 -5,367 -658 -10,765 -5,249 -4,018 85.54%
NP 27,282 14,966 13,802 5,355 26,870 14,792 6,802 151.38%
-
NP to SH 26,888 14,699 13,553 5,028 26,581 13,549 6,200 164.75%
-
Tax Rate 27.21% 29.56% 28.00% 10.94% 28.60% 26.19% 37.13% -
Total Cost 253,350 185,052 120,042 42,922 317,569 160,699 83,220 109.34%
-
Net Worth 113,447 100,989 103,040 94,078 88,620 75,186 67,973 40.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,650 - - - 3,606 - - -
Div Payout % 9.86% - - - 13.57% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,447 100,989 103,040 94,078 88,620 75,186 67,973 40.48%
NOSH 53,012 52,874 52,571 52,266 51,523 51,497 51,495 1.94%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.72% 7.48% 10.31% 11.09% 7.80% 8.43% 7.56% -
ROE 23.70% 14.55% 13.15% 5.34% 29.99% 18.02% 9.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 529.37 378.29 254.59 92.37 668.51 340.78 174.82 108.60%
EPS 50.72 27.80 25.78 9.62 51.59 26.31 12.04 159.70%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.14 1.91 1.96 1.80 1.72 1.46 1.32 37.80%
Adjusted Per Share Value based on latest NOSH - 52,266
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.91 49.83 33.34 12.03 85.80 43.72 22.42 112.70%
EPS 6.70 3.66 3.38 1.25 6.62 3.38 1.54 165.31%
DPS 0.66 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.2826 0.2516 0.2567 0.2344 0.2208 0.1873 0.1693 40.49%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.80 0.88 1.09 1.25 0.58 0.34 -
P/RPS 0.10 0.21 0.35 1.18 0.19 0.17 0.19 -34.68%
P/EPS 1.08 2.88 3.41 11.33 2.42 2.20 2.82 -47.10%
EY 92.22 34.75 29.30 8.83 41.27 45.36 35.41 88.74%
DY 9.09 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.26 0.42 0.45 0.61 0.73 0.40 0.26 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.55 0.49 0.82 1.14 1.27 0.94 0.43 -
P/RPS 0.10 0.13 0.32 1.23 0.19 0.28 0.25 -45.56%
P/EPS 1.08 1.76 3.18 11.85 2.46 3.57 3.57 -54.77%
EY 92.22 56.73 31.44 8.44 40.62 27.99 28.00 120.56%
DY 9.09 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.26 0.26 0.42 0.63 0.74 0.64 0.33 -14.63%

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