[MAGNA] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1380.39%
YoY- 1334.0%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 113,519 150,338 5,144 35,688 5,284 37,813 7,432 514.59%
PBT 25,854 13,638 -2,001 19,971 2,204 -8,905 -6,700 -
Tax -2,601 -3,486 -7,508 -4,918 -1,173 1,409 780 -
NP 23,253 10,152 -9,509 15,053 1,031 -7,496 -5,920 -
-
NP to SH 23,291 10,108 -9,452 15,100 1,020 -5,888 -5,713 -
-
Tax Rate 10.06% 25.56% - 24.63% 53.22% - - -
Total Cost 90,266 140,186 14,653 20,635 4,253 45,309 13,352 257.11%
-
Net Worth 179,673 156,434 146,439 162,973 144,774 130,061 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,992 - - - 5,002 - -
Div Payout % - 49.39% - - - 0.00% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 179,673 156,434 146,439 162,973 144,774 130,061 0 -
NOSH 332,728 332,839 332,816 332,599 329,032 333,490 339,230 -1.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 20.48% 6.75% -184.86% 42.18% 19.51% -19.82% -79.66% -
ROE 12.96% 6.46% -6.45% 9.27% 0.70% -4.53% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.12 45.17 1.55 10.73 1.61 11.34 2.19 522.75%
EPS 7.00 3.04 -2.84 4.54 0.31 -1.77 -1.72 -
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.54 0.47 0.44 0.49 0.44 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 332,599
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.34 37.53 1.28 8.91 1.32 9.44 1.86 513.58%
EPS 5.81 2.52 -2.36 3.77 0.25 -1.47 -1.43 -
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.4485 0.3905 0.3655 0.4068 0.3614 0.3247 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.77 0.75 0.79 0.81 0.83 0.82 0.77 -
P/RPS 2.26 1.66 51.11 7.55 51.68 7.23 35.15 -83.92%
P/EPS 11.00 24.70 -27.82 17.84 267.74 -46.44 -45.72 -
EY 9.09 4.05 -3.59 5.60 0.37 -2.15 -2.19 -
DY 0.00 2.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 1.43 1.60 1.80 1.65 1.89 2.10 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 -
Price 0.775 0.77 0.78 0.82 0.83 0.86 0.81 -
P/RPS 2.27 1.70 50.47 7.64 51.68 7.58 36.97 -84.40%
P/EPS 11.07 25.35 -27.46 18.06 267.74 -48.71 -48.10 -
EY 9.03 3.94 -3.64 5.54 0.37 -2.05 -2.08 -
DY 0.00 1.95 0.00 0.00 0.00 1.74 0.00 -
P/NAPS 1.44 1.64 1.77 1.67 1.89 2.21 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