[MAGNA] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 117.32%
YoY- 10.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 150,338 5,144 35,688 5,284 37,813 7,432 14,211 378.47%
PBT 13,638 -2,001 19,971 2,204 -8,905 -6,700 2,211 234.48%
Tax -3,486 -7,508 -4,918 -1,173 1,409 780 -1,163 107.19%
NP 10,152 -9,509 15,053 1,031 -7,496 -5,920 1,048 351.30%
-
NP to SH 10,108 -9,452 15,100 1,020 -5,888 -5,713 1,053 348.58%
-
Tax Rate 25.56% - 24.63% 53.22% - - 52.60% -
Total Cost 140,186 14,653 20,635 4,253 45,309 13,352 13,163 380.60%
-
Net Worth 156,434 146,439 162,973 144,774 130,061 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,992 - - - 5,002 - - -
Div Payout % 49.39% - - - 0.00% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,434 146,439 162,973 144,774 130,061 0 0 -
NOSH 332,839 332,816 332,599 329,032 333,490 339,230 246,646 22.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.75% -184.86% 42.18% 19.51% -19.82% -79.66% 7.37% -
ROE 6.46% -6.45% 9.27% 0.70% -4.53% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.17 1.55 10.73 1.61 11.34 2.19 5.76 292.26%
EPS 3.04 -2.84 4.54 0.31 -1.77 -1.72 0.43 266.18%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.47 0.44 0.49 0.44 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 329,032
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.53 1.28 8.91 1.32 9.44 1.86 3.55 378.25%
EPS 2.52 -2.36 3.77 0.25 -1.47 -1.43 0.26 351.47%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.3905 0.3655 0.4068 0.3614 0.3247 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.75 0.79 0.81 0.83 0.82 0.77 1.02 -
P/RPS 1.66 51.11 7.55 51.68 7.23 35.15 17.70 -79.20%
P/EPS 24.70 -27.82 17.84 267.74 -46.44 -45.72 238.92 -77.82%
EY 4.05 -3.59 5.60 0.37 -2.15 -2.19 0.42 349.94%
DY 2.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.60 1.80 1.65 1.89 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 24/08/12 30/05/12 22/02/12 22/11/11 18/08/11 -
Price 0.77 0.78 0.82 0.83 0.86 0.81 0.88 -
P/RPS 1.70 50.47 7.64 51.68 7.58 36.97 15.27 -76.70%
P/EPS 25.35 -27.46 18.06 267.74 -48.71 -48.10 206.12 -75.11%
EY 3.94 -3.64 5.54 0.37 -2.05 -2.08 0.49 298.83%
DY 1.95 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.64 1.77 1.67 1.89 2.21 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