[MAGNA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -134.12%
YoY- -286.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,722 18,144 13,670 45,305 72,900 61,078 80,614 -47.52%
PBT 2,232 154 1,244 -1,713 8,645 3,266 16,233 -73.45%
Tax -1,244 -38 -900 -918 -2,110 -844 -3,917 -53.54%
NP 988 116 344 -2,631 6,535 2,422 12,316 -81.48%
-
NP to SH 884 147 244 -2,137 6,263 2,256 12,189 -82.69%
-
Tax Rate 55.73% 24.68% 72.35% - 24.41% 25.84% 24.13% -
Total Cost 29,734 18,028 13,326 47,936 66,365 58,656 68,298 -42.64%
-
Net Worth 120,741 115,500 117,226 118,069 122,908 116,542 114,405 3.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,121 - - 2,672 2,673 -
Div Payout % - - 869.57% - - 118.48% 21.93% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 120,741 115,500 117,226 118,069 122,908 116,542 114,405 3.66%
NOSH 215,609 209,999 53,043 53,425 53,438 53,459 53,460 154.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.22% 0.64% 2.52% -5.81% 8.96% 3.97% 15.28% -
ROE 0.73% 0.13% 0.21% -1.81% 5.10% 1.94% 10.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.25 8.64 25.77 84.80 136.42 114.25 150.79 -79.34%
EPS 0.41 0.07 0.46 -4.00 11.72 4.22 22.80 -93.18%
DPS 0.00 0.00 4.00 0.00 0.00 5.00 5.00 -
NAPS 0.56 0.55 2.21 2.21 2.30 2.18 2.14 -59.18%
Adjusted Per Share Value based on latest NOSH - 53,425
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.65 4.52 3.41 11.29 18.16 15.21 20.08 -47.53%
EPS 0.22 0.04 0.06 -0.53 1.56 0.56 3.04 -82.71%
DPS 0.00 0.00 0.53 0.00 0.00 0.67 0.67 -
NAPS 0.3008 0.2877 0.292 0.2941 0.3062 0.2903 0.285 3.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.98 0.75 0.56 0.45 0.52 0.55 -
P/RPS 5.68 11.34 2.91 0.66 0.33 0.46 0.36 532.25%
P/EPS 197.56 1,400.00 163.04 -14.00 3.84 12.32 2.41 1802.36%
EY 0.51 0.07 0.61 -7.14 26.04 8.12 41.45 -94.71%
DY 0.00 0.00 5.33 0.00 0.00 9.62 9.09 -
P/NAPS 1.45 1.78 0.34 0.25 0.20 0.24 0.26 215.47%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 26/05/10 24/02/10 24/11/09 21/08/09 22/05/09 19/02/09 -
Price 0.82 0.86 0.91 0.74 0.51 0.56 0.55 -
P/RPS 5.75 9.95 3.53 0.87 0.37 0.49 0.36 537.45%
P/EPS 200.00 1,228.57 197.83 -18.50 4.35 13.27 2.41 1818.03%
EY 0.50 0.08 0.51 -5.41 22.98 7.54 41.45 -94.78%
DY 0.00 0.00 4.40 0.00 0.00 8.93 9.09 -
P/NAPS 1.46 1.56 0.41 0.33 0.22 0.26 0.26 216.92%

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