[MAGNA] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.06%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,144 35,688 5,284 37,813 7,432 14,211 7,079 -19.12%
PBT -2,001 19,971 2,204 -8,905 -6,700 2,211 838 -
Tax -7,508 -4,918 -1,173 1,409 780 -1,163 94 -
NP -9,509 15,053 1,031 -7,496 -5,920 1,048 932 -
-
NP to SH -9,452 15,100 1,020 -5,888 -5,713 1,053 926 -
-
Tax Rate - 24.63% 53.22% - - 52.60% -11.22% -
Total Cost 14,653 20,635 4,253 45,309 13,352 13,163 6,147 78.16%
-
Net Worth 146,439 162,973 144,774 130,061 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 5,002 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 146,439 162,973 144,774 130,061 0 0 0 -
NOSH 332,816 332,599 329,032 333,490 339,230 246,646 246,250 22.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -184.86% 42.18% 19.51% -19.82% -79.66% 7.37% 13.17% -
ROE -6.45% 9.27% 0.70% -4.53% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.55 10.73 1.61 11.34 2.19 5.76 2.87 -33.60%
EPS -2.84 4.54 0.31 -1.77 -1.72 0.43 0.37 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.44 0.49 0.44 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 333,490
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.28 8.91 1.32 9.44 1.86 3.55 1.77 -19.38%
EPS -2.36 3.77 0.25 -1.47 -1.43 0.26 0.23 -
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3655 0.4068 0.3614 0.3247 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.81 0.83 0.82 0.77 1.02 0.815 -
P/RPS 51.11 7.55 51.68 7.23 35.15 17.70 28.35 47.96%
P/EPS -27.82 17.84 267.74 -46.44 -45.72 238.92 216.73 -
EY -3.59 5.60 0.37 -2.15 -2.19 0.42 0.46 -
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 1.80 1.65 1.89 2.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 24/05/11 -
Price 0.78 0.82 0.83 0.86 0.81 0.88 0.80 -
P/RPS 50.47 7.64 51.68 7.58 36.97 15.27 27.83 48.55%
P/EPS -27.46 18.06 267.74 -48.71 -48.10 206.12 212.74 -
EY -3.64 5.54 0.37 -2.05 -2.08 0.49 0.47 -
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.77 1.67 1.89 2.21 0.00 0.00 0.00 -

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