[MAGNA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 206.94%
YoY- 271.67%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,546 4,575 113,519 150,338 5,144 35,688 5,284 3.27%
PBT -445 -3,238 25,854 13,638 -2,001 19,971 2,204 -
Tax -4,694 1,587 -2,601 -3,486 -7,508 -4,918 -1,173 151.84%
NP -5,139 -1,651 23,253 10,152 -9,509 15,053 1,031 -
-
NP to SH -5,096 1,293 23,291 10,108 -9,452 15,100 1,020 -
-
Tax Rate - - 10.06% 25.56% - 24.63% 53.22% -
Total Cost 10,685 6,226 90,266 140,186 14,653 20,635 4,253 84.70%
-
Net Worth 169,866 179,030 179,673 156,434 146,439 162,973 144,774 11.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,992 - - - -
Div Payout % - - - 49.39% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 169,866 179,030 179,673 156,434 146,439 162,973 144,774 11.23%
NOSH 333,071 331,538 332,728 332,839 332,816 332,599 329,032 0.81%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -92.66% -36.09% 20.48% 6.75% -184.86% 42.18% 19.51% -
ROE -3.00% 0.72% 12.96% 6.46% -6.45% 9.27% 0.70% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.67 1.38 34.12 45.17 1.55 10.73 1.61 2.46%
EPS -1.53 0.39 7.00 3.04 -2.84 4.54 0.31 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.51 0.54 0.54 0.47 0.44 0.49 0.44 10.33%
Adjusted Per Share Value based on latest NOSH - 332,839
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.38 1.14 28.34 37.53 1.28 8.91 1.32 3.00%
EPS -1.27 0.32 5.81 2.52 -2.36 3.77 0.25 -
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.424 0.4469 0.4485 0.3905 0.3655 0.4068 0.3614 11.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.07 0.825 0.77 0.75 0.79 0.81 0.83 -
P/RPS 64.26 59.79 2.26 1.66 51.11 7.55 51.68 15.61%
P/EPS -69.93 211.54 11.00 24.70 -27.82 17.84 267.74 -
EY -1.43 0.47 9.09 4.05 -3.59 5.60 0.37 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.53 1.43 1.60 1.80 1.65 1.89 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 30/05/12 -
Price 1.28 1.05 0.775 0.77 0.78 0.82 0.83 -
P/RPS 76.87 76.09 2.27 1.70 50.47 7.64 51.68 30.27%
P/EPS -83.66 269.23 11.07 25.35 -27.46 18.06 267.74 -
EY -1.20 0.37 9.03 3.94 -3.64 5.54 0.37 -
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 2.51 1.94 1.44 1.64 1.77 1.67 1.89 20.79%

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