[MAGNA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.01%
YoY- -815.72%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 114,807 101,607 79,399 84,572 95,507 108,020 78,460 28.91%
PBT 3,277 1,393 -21,580 -18,337 -14,158 -13,667 4,722 -21.63%
Tax -4,931 -4,037 431 418 -92 -461 -2,042 80.08%
NP -1,654 -2,644 -21,149 -17,919 -14,250 -14,128 2,680 -
-
NP to SH -1,102 -1,928 -18,652 -15,617 -12,696 -12,664 2,627 -
-
Tax Rate 150.47% 289.81% - - - - 43.24% -
Total Cost 116,461 104,251 100,548 102,491 109,757 122,148 75,780 33.20%
-
Net Worth 62,939 47,114 49,625 45,361 48,923 50,402 56,069 8.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 62,939 47,114 49,625 45,361 48,923 50,402 56,069 8.01%
NOSH 51,589 47,114 46,816 46,764 46,153 46,240 46,338 7.42%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.44% -2.60% -26.64% -21.19% -14.92% -13.08% 3.42% -
ROE -1.75% -4.09% -37.59% -34.43% -25.95% -25.13% 4.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 222.54 215.66 169.60 180.85 206.93 233.60 169.32 20.00%
EPS -2.14 -4.09 -39.84 -33.39 -27.51 -27.39 5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.06 0.97 1.06 1.09 1.21 0.55%
Adjusted Per Share Value based on latest NOSH - 46,764
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.60 25.31 19.78 21.07 23.79 26.91 19.54 28.94%
EPS -0.27 -0.48 -4.65 -3.89 -3.16 -3.15 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1174 0.1236 0.113 0.1219 0.1256 0.1397 8.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.37 0.25 0.23 0.20 0.21 0.19 0.28 -
P/RPS 0.17 0.12 0.14 0.11 0.10 0.08 0.17 0.00%
P/EPS -17.32 -6.11 -0.58 -0.60 -0.76 -0.69 4.94 -
EY -5.77 -16.37 -173.22 -166.97 -130.99 -144.14 20.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.22 0.21 0.20 0.17 0.23 19.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 27/02/06 08/12/05 -
Price 0.34 0.34 0.25 0.22 0.21 0.22 0.17 -
P/RPS 0.15 0.16 0.15 0.12 0.10 0.09 0.10 31.06%
P/EPS -15.92 -8.31 -0.63 -0.66 -0.76 -0.80 3.00 -
EY -6.28 -12.04 -159.36 -151.79 -130.99 -124.49 33.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.24 0.23 0.20 0.20 0.14 58.80%

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