[MAGNA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -64.32%
YoY- -75.36%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 97,028 107,841 150,019 192,953 259,897 280,766 293,433 -52.14%
PBT -1,415 1,917 8,330 11,442 26,431 30,222 34,733 -
Tax -3,086 -3,100 -3,966 -4,772 -7,789 -7,785 -10,384 -55.43%
NP -4,501 -1,183 4,364 6,670 18,642 22,437 24,349 -
-
NP to SH -4,201 -862 4,517 6,626 18,571 21,854 24,116 -
-
Tax Rate - 161.71% 47.61% 41.71% 29.47% 25.76% 29.90% -
Total Cost 101,529 109,024 145,655 186,283 241,255 258,329 269,084 -47.75%
-
Net Worth 119,643 120,741 115,500 117,226 118,069 122,908 116,542 1.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,121 2,121 2,121 4,794 5,346 5,346 5,346 -45.97%
Div Payout % 0.00% 0.00% 46.97% 72.36% 28.79% 24.46% 22.17% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 119,643 120,741 115,500 117,226 118,069 122,908 116,542 1.76%
NOSH 230,084 215,609 209,999 53,043 53,425 53,438 53,459 164.35%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.64% -1.10% 2.91% 3.46% 7.17% 7.99% 8.30% -
ROE -3.51% -0.71% 3.91% 5.65% 15.73% 17.78% 20.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.17 50.02 71.44 363.76 486.47 525.40 548.89 -81.89%
EPS -1.83 -0.40 2.15 12.49 34.76 40.90 45.11 -
DPS 0.92 0.98 1.01 9.00 10.00 10.00 10.00 -79.59%
NAPS 0.52 0.56 0.55 2.21 2.21 2.30 2.18 -61.50%
Adjusted Per Share Value based on latest NOSH - 53,043
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.22 26.92 37.45 48.16 64.87 70.08 73.24 -52.14%
EPS -1.05 -0.22 1.13 1.65 4.64 5.46 6.02 -
DPS 0.53 0.53 0.53 1.20 1.33 1.33 1.33 -45.81%
NAPS 0.2986 0.3014 0.2883 0.2926 0.2947 0.3068 0.2909 1.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.81 0.98 0.75 0.56 0.45 0.52 -
P/RPS 1.94 1.62 1.37 0.21 0.12 0.09 0.09 673.08%
P/EPS -44.91 -202.60 45.56 6.00 1.61 1.10 1.15 -
EY -2.23 -0.49 2.19 16.66 62.07 90.88 86.75 -
DY 1.12 1.21 1.03 12.00 17.86 22.22 19.23 -84.94%
P/NAPS 1.58 1.45 1.78 0.34 0.25 0.20 0.24 250.85%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 26/05/10 24/02/10 24/11/09 21/08/09 22/05/09 -
Price 0.78 0.82 0.86 0.91 0.74 0.51 0.56 -
P/RPS 1.85 1.64 1.20 0.25 0.15 0.10 0.10 598.24%
P/EPS -42.72 -205.10 39.98 7.28 2.13 1.25 1.24 -
EY -2.34 -0.49 2.50 13.73 46.97 80.19 80.55 -
DY 1.18 1.20 1.17 9.89 13.51 19.61 17.86 -83.62%
P/NAPS 1.50 1.46 1.56 0.41 0.33 0.22 0.26 221.32%

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