[MAGNA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.49%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,670 45,305 72,900 61,078 80,614 66,174 85,567 -70.45%
PBT 1,244 -1,713 8,645 3,266 16,233 2,078 13,156 -79.15%
Tax -900 -918 -2,110 -844 -3,917 -914 -4,709 -66.71%
NP 344 -2,631 6,535 2,422 12,316 1,164 8,447 -88.09%
-
NP to SH 244 -2,137 6,263 2,256 12,189 1,146 8,525 -90.58%
-
Tax Rate 72.35% - 24.41% 25.84% 24.13% 43.98% 35.79% -
Total Cost 13,326 47,936 66,365 58,656 68,298 65,010 77,120 -68.87%
-
Net Worth 117,226 118,069 122,908 116,542 114,405 102,283 103,589 8.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,121 - - 2,672 2,673 - - -
Div Payout % 869.57% - - 118.48% 21.93% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 117,226 118,069 122,908 116,542 114,405 102,283 103,589 8.56%
NOSH 53,043 53,425 53,438 53,459 53,460 53,551 52,851 0.24%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.52% -5.81% 8.96% 3.97% 15.28% 1.76% 9.87% -
ROE 0.21% -1.81% 5.10% 1.94% 10.65% 1.12% 8.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.77 84.80 136.42 114.25 150.79 123.57 161.90 -70.53%
EPS 0.46 -4.00 11.72 4.22 22.80 2.14 16.13 -90.60%
DPS 4.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.21 2.21 2.30 2.18 2.14 1.91 1.96 8.30%
Adjusted Per Share Value based on latest NOSH - 53,459
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.41 11.31 18.20 15.25 20.12 16.52 21.36 -70.47%
EPS 0.06 -0.53 1.56 0.56 3.04 0.29 2.13 -90.68%
DPS 0.53 0.00 0.00 0.67 0.67 0.00 0.00 -
NAPS 0.2926 0.2947 0.3068 0.2909 0.2856 0.2553 0.2586 8.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.56 0.45 0.52 0.55 0.80 0.88 -
P/RPS 2.91 0.66 0.33 0.46 0.36 0.65 0.54 206.43%
P/EPS 163.04 -14.00 3.84 12.32 2.41 37.38 5.46 856.56%
EY 0.61 -7.14 26.04 8.12 41.45 2.68 18.33 -89.58%
DY 5.33 0.00 0.00 9.62 9.09 0.00 0.00 -
P/NAPS 0.34 0.25 0.20 0.24 0.26 0.42 0.45 -17.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 22/05/09 19/02/09 20/11/08 21/08/08 -
Price 0.91 0.74 0.51 0.56 0.55 0.49 0.82 -
P/RPS 3.53 0.87 0.37 0.49 0.36 0.40 0.51 261.91%
P/EPS 197.83 -18.50 4.35 13.27 2.41 22.90 5.08 1041.27%
EY 0.51 -5.41 22.98 7.54 41.45 4.37 19.67 -91.18%
DY 4.40 0.00 0.00 8.93 9.09 0.00 0.00 -
P/NAPS 0.41 0.33 0.22 0.26 0.26 0.26 0.42 -1.58%

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