[MAGNA] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -86.56%
YoY- -84.4%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 72,900 61,078 80,614 66,174 85,567 48,277 168,948 -42.92%
PBT 8,645 3,266 16,233 2,078 13,156 6,013 17,594 -37.75%
Tax -2,110 -844 -3,917 -914 -4,709 -658 -5,516 -47.33%
NP 6,535 2,422 12,316 1,164 8,447 5,355 12,078 -33.62%
-
NP to SH 6,263 2,256 12,189 1,146 8,525 5,028 13,032 -38.67%
-
Tax Rate 24.41% 25.84% 24.13% 43.98% 35.79% 10.94% 31.35% -
Total Cost 66,365 58,656 68,298 65,010 77,120 42,922 156,870 -43.67%
-
Net Worth 122,908 116,542 114,405 102,283 103,589 94,078 88,772 24.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 2,672 2,673 - - - 3,612 -
Div Payout % - 118.48% 21.93% - - - 27.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,908 116,542 114,405 102,283 103,589 94,078 88,772 24.24%
NOSH 53,438 53,459 53,460 53,551 52,851 52,266 51,611 2.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.96% 3.97% 15.28% 1.76% 9.87% 11.09% 7.15% -
ROE 5.10% 1.94% 10.65% 1.12% 8.23% 5.34% 14.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 136.42 114.25 150.79 123.57 161.90 92.37 327.34 -44.23%
EPS 11.72 4.22 22.80 2.14 16.13 9.62 25.25 -40.07%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 7.00 -
NAPS 2.30 2.18 2.14 1.91 1.96 1.80 1.72 21.39%
Adjusted Per Share Value based on latest NOSH - 53,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.20 15.25 20.12 16.52 21.36 12.05 42.17 -42.91%
EPS 1.56 0.56 3.04 0.29 2.13 1.26 3.25 -38.72%
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.90 -
NAPS 0.3068 0.2909 0.2856 0.2553 0.2586 0.2348 0.2216 24.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.45 0.52 0.55 0.80 0.88 1.09 1.25 -
P/RPS 0.33 0.46 0.36 0.65 0.54 1.18 0.38 -8.98%
P/EPS 3.84 12.32 2.41 37.38 5.46 11.33 4.95 -15.58%
EY 26.04 8.12 41.45 2.68 18.33 8.83 20.20 18.46%
DY 0.00 9.62 9.09 0.00 0.00 0.00 5.60 -
P/NAPS 0.20 0.24 0.26 0.42 0.45 0.61 0.73 -57.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 -
Price 0.51 0.56 0.55 0.49 0.82 1.14 1.27 -
P/RPS 0.37 0.49 0.36 0.40 0.51 1.23 0.39 -3.45%
P/EPS 4.35 13.27 2.41 22.90 5.08 11.85 5.03 -9.23%
EY 22.98 7.54 41.45 4.37 19.67 8.44 19.88 10.15%
DY 0.00 8.93 9.09 0.00 0.00 0.00 5.51 -
P/NAPS 0.22 0.26 0.26 0.26 0.42 0.63 0.74 -55.48%

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