[MAGNA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1299.14%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 10,838 19,549 24,697 23,376 23,961 11,966 43,851 -60.58%
PBT 248 1,769 698 2,007 -171 1,127 557 -41.66%
Tax -13 -927 -486 -616 55 -996 -434 -90.33%
NP 235 842 212 1,391 -116 131 123 53.91%
-
NP to SH 329 695 212 1,391 -116 131 123 92.57%
-
Tax Rate 5.24% 52.40% 69.63% 30.69% - 88.38% 77.92% -
Total Cost 10,603 18,707 24,485 21,985 24,077 11,835 43,728 -61.08%
-
Net Worth 56,069 53,907 52,558 42,492 48,977 48,174 46,739 12.88%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 56,069 53,907 52,558 42,492 48,977 48,174 46,739 12.88%
NOSH 46,338 44,551 44,166 42,492 42,962 42,258 40,999 8.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.17% 4.31% 0.86% 5.95% -0.48% 1.09% 0.28% -
ROE 0.59% 1.29% 0.40% 3.27% -0.24% 0.27% 0.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.39 43.88 55.92 55.01 55.77 28.32 106.95 -63.66%
EPS 0.71 1.56 0.48 3.28 -0.27 0.31 0.30 77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.19 1.00 1.14 1.14 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 42,492
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.71 4.88 6.16 5.83 5.98 2.99 10.95 -60.54%
EPS 0.08 0.17 0.05 0.35 -0.03 0.03 0.03 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1346 0.1312 0.1061 0.1223 0.1202 0.1167 12.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.28 0.26 0.36 0.40 0.37 0.40 0.37 -
P/RPS 1.20 0.59 0.64 0.73 0.66 1.41 0.35 127.20%
P/EPS 39.44 16.67 75.00 12.22 -137.04 129.03 123.33 -53.20%
EY 2.54 6.00 1.33 8.18 -0.73 0.78 0.81 114.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.30 0.40 0.32 0.35 0.32 -19.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 -
Price 0.17 0.25 0.29 0.39 0.42 0.39 0.42 -
P/RPS 0.73 0.57 0.52 0.71 0.75 1.38 0.39 51.82%
P/EPS 23.94 16.03 60.42 11.91 -155.56 125.81 140.00 -69.15%
EY 4.18 6.24 1.66 8.39 -0.64 0.79 0.71 225.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.24 0.39 0.37 0.34 0.37 -47.65%

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