[MAGNA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.47%
YoY- 371.54%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 85,567 48,277 168,948 85,469 64,638 25,384 75,144 9.05%
PBT 13,156 6,013 17,594 9,220 8,729 2,091 6,591 58.59%
Tax -4,709 -658 -5,516 -1,231 -3,007 -1,011 -3,503 21.82%
NP 8,447 5,355 12,078 7,989 5,722 1,080 3,088 95.71%
-
NP to SH 8,525 5,028 13,032 7,348 5,194 1,006 2,824 109.01%
-
Tax Rate 35.79% 10.94% 31.35% 13.35% 34.45% 48.35% 53.15% -
Total Cost 77,120 42,922 156,870 77,480 58,916 24,304 72,056 4.63%
-
Net Worth 103,589 94,078 88,772 75,179 67,949 62,939 47,114 69.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,612 - - - - -
Div Payout % - - 27.72% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 103,589 94,078 88,772 75,179 67,949 62,939 47,114 69.16%
NOSH 52,851 52,266 51,611 51,492 51,476 51,589 47,114 7.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.87% 11.09% 7.15% 9.35% 8.85% 4.25% 4.11% -
ROE 8.23% 5.34% 14.68% 9.77% 7.64% 1.60% 5.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 161.90 92.37 327.34 165.98 125.57 49.20 159.49 1.00%
EPS 16.13 9.62 25.25 14.27 10.09 1.95 5.97 94.10%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.80 1.72 1.46 1.32 1.22 1.00 56.68%
Adjusted Per Share Value based on latest NOSH - 51,492
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.32 12.03 42.09 21.29 16.10 6.32 18.72 9.06%
EPS 2.12 1.25 3.25 1.83 1.29 0.25 0.70 109.46%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.2344 0.2211 0.1873 0.1693 0.1568 0.1174 69.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.88 1.09 1.25 0.58 0.34 0.37 0.25 -
P/RPS 0.54 1.18 0.38 0.35 0.27 0.75 0.16 125.16%
P/EPS 5.46 11.33 4.95 4.06 3.37 18.97 4.17 19.70%
EY 18.33 8.83 20.20 24.60 29.68 5.27 23.98 -16.41%
DY 0.00 0.00 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.40 0.26 0.30 0.25 48.02%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 -
Price 0.82 1.14 1.27 0.94 0.43 0.34 0.34 -
P/RPS 0.51 1.23 0.39 0.57 0.34 0.69 0.21 80.77%
P/EPS 5.08 11.85 5.03 6.59 4.26 17.44 5.67 -7.06%
EY 19.67 8.44 19.88 15.18 23.47 5.74 17.63 7.57%
DY 0.00 0.00 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 0.74 0.64 0.33 0.28 0.34 15.14%

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