[MAGNA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -21.56%
YoY- -922.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 64,638 25,384 75,144 5,665 8,614 12,184 52,936 14.28%
PBT 8,729 2,091 6,591 -2,995 -2,410 207 -16,382 -
Tax -3,007 -1,011 -3,503 0 -417 -117 965 -
NP 5,722 1,080 3,088 -2,995 -2,827 90 -15,417 -
-
NP to SH 5,194 1,006 2,824 -2,706 -2,226 180 -13,900 -
-
Tax Rate 34.45% 48.35% 53.15% - - 56.52% - -
Total Cost 58,916 24,304 72,056 8,660 11,441 12,094 68,353 -9.45%
-
Net Worth 67,949 62,939 47,114 49,625 45,361 48,923 50,402 22.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 67,949 62,939 47,114 49,625 45,361 48,923 50,402 22.10%
NOSH 51,476 51,589 47,114 46,816 46,764 46,153 46,240 7.43%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.85% 4.25% 4.11% -52.87% -32.82% 0.74% -29.12% -
ROE 7.64% 1.60% 5.99% -5.45% -4.91% 0.37% -27.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.57 49.20 159.49 12.10 18.42 26.40 114.48 6.37%
EPS 10.09 1.95 5.97 -5.78 -4.76 0.39 -30.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.00 1.06 0.97 1.06 1.09 13.65%
Adjusted Per Share Value based on latest NOSH - 46,816
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.10 6.32 18.72 1.41 2.15 3.04 13.19 14.25%
EPS 1.29 0.25 0.70 -0.67 -0.55 0.04 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1568 0.1174 0.1236 0.113 0.1219 0.1256 22.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.37 0.25 0.23 0.20 0.21 0.19 -
P/RPS 0.27 0.75 0.16 1.90 1.09 0.80 0.17 36.24%
P/EPS 3.37 18.97 4.17 -3.98 -4.20 53.85 -0.63 -
EY 29.68 5.27 23.98 -25.13 -23.80 1.86 -158.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.22 0.21 0.20 0.17 32.84%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 27/02/06 -
Price 0.43 0.34 0.34 0.25 0.22 0.21 0.22 -
P/RPS 0.34 0.69 0.21 2.07 1.19 0.80 0.19 47.55%
P/EPS 4.26 17.44 5.67 -4.33 -4.62 53.85 -0.73 -
EY 23.47 5.74 17.63 -23.12 -21.64 1.86 -136.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.34 0.24 0.23 0.20 0.20 39.76%

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