[MAGNA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
15-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -100.06%
YoY- 99.99%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 128,236 143,849 131,080 113,885 125,747 121,821 153,966 -11.46%
PBT -3,903 -3,137 3,335 3,477 -453 -7,615 -18,733 -64.82%
Tax -3,160 -2,762 -3,872 -3,479 5,812 11,721 18,805 -
NP -7,063 -5,899 -537 -2 5,359 4,106 72 -
-
NP to SH -7,063 -5,899 -537 -2 3,471 -4,306 -14,725 -38.69%
-
Tax Rate - - 116.10% 100.06% - - - -
Total Cost 135,299 149,748 131,617 113,887 120,388 117,715 153,894 -8.21%
-
Net Worth 36,588 37,305 38,638 39,629 44,654 43,637 38,945 -4.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 36,588 37,305 38,638 39,629 44,654 43,637 38,945 -4.07%
NOSH 32,962 33,308 33,309 33,301 33,324 33,311 32,727 0.47%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -5.51% -4.10% -0.41% 0.00% 4.26% 3.37% 0.05% -
ROE -19.30% -15.81% -1.39% -0.01% 7.77% -9.87% -37.81% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 389.03 431.87 393.52 341.98 377.34 365.70 470.45 -11.88%
EPS -21.43 -17.71 -1.61 -0.01 10.42 -12.93 -44.99 -38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.16 1.19 1.34 1.31 1.19 -4.52%
Adjusted Per Share Value based on latest NOSH - 33,301
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 32.01 35.91 32.72 28.43 31.39 30.41 38.43 -11.46%
EPS -1.76 -1.47 -0.13 0.00 0.87 -1.07 -3.68 -38.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0913 0.0931 0.0964 0.0989 0.1115 0.1089 0.0972 -4.08%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.35 0.41 0.47 0.53 0.29 0.22 0.20 -
P/RPS 0.09 0.09 0.12 0.15 0.08 0.06 0.04 71.62%
P/EPS -1.63 -2.32 -29.15 -8,824.97 2.78 -1.70 -0.44 139.22%
EY -61.22 -43.20 -3.43 -0.01 35.92 -58.76 -224.97 -57.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.41 0.45 0.22 0.17 0.17 52.39%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 15/04/02 14/01/02 24/09/01 26/06/01 -
Price 0.36 0.43 0.50 0.44 0.55 0.27 0.22 -
P/RPS 0.09 0.10 0.13 0.13 0.15 0.07 0.05 47.91%
P/EPS -1.68 -2.43 -31.01 -7,326.39 5.28 -2.09 -0.49 127.20%
EY -59.52 -41.19 -3.22 -0.01 18.94 -47.88 -204.51 -56.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.43 0.37 0.41 0.21 0.18 46.70%

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