[MAGNA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.28%
YoY- -357.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 66,535 61,657 88,717 105,228 116,293 97,028 107,841 -27.46%
PBT -12,556 -11,674 -10,019 -9,998 -10,682 -1,415 1,917 -
Tax 1,120 -247 -1,931 -2,012 -2,144 -3,086 -3,100 -
NP -11,436 -11,921 -11,950 -12,010 -12,826 -4,501 -1,183 351.92%
-
NP to SH -9,622 -11,699 -11,462 -11,631 -12,410 -4,201 -862 397.27%
-
Tax Rate - - - - - - 161.71% -
Total Cost 77,971 73,578 100,667 117,238 129,119 101,529 109,024 -19.97%
-
Net Worth 130,061 0 0 0 108,774 119,643 120,741 5.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,002 2,219 2,219 2,219 2,219 2,121 2,121 76.89%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 130,061 0 0 0 108,774 119,643 120,741 5.06%
NOSH 333,490 339,230 246,646 246,250 221,987 230,084 215,609 33.63%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -17.19% -19.33% -13.47% -11.41% -11.03% -4.64% -1.10% -
ROE -7.40% 0.00% 0.00% 0.00% -11.41% -3.51% -0.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.95 18.18 35.97 42.73 52.39 42.17 50.02 -45.72%
EPS -2.89 -3.45 -4.65 -4.72 -5.59 -1.83 -0.40 272.38%
DPS 1.50 0.65 0.90 0.90 1.00 0.92 0.98 32.71%
NAPS 0.39 0.00 0.00 0.00 0.49 0.52 0.56 -21.37%
Adjusted Per Share Value based on latest NOSH - 246,250
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.61 15.39 22.14 26.27 29.03 24.22 26.92 -27.45%
EPS -2.40 -2.92 -2.86 -2.90 -3.10 -1.05 -0.22 389.74%
DPS 1.25 0.55 0.55 0.55 0.55 0.53 0.53 76.90%
NAPS 0.3247 0.00 0.00 0.00 0.2715 0.2986 0.3014 5.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.82 0.77 1.02 0.815 0.86 0.82 0.81 -
P/RPS 4.11 4.24 2.84 1.91 1.64 1.94 1.62 85.70%
P/EPS -28.42 -22.33 -21.95 -17.26 -15.38 -44.91 -202.60 -72.90%
EY -3.52 -4.48 -4.56 -5.80 -6.50 -2.23 -0.49 270.96%
DY 1.83 0.85 0.88 1.11 1.16 1.12 1.21 31.65%
P/NAPS 2.10 0.00 0.00 0.00 1.76 1.58 1.45 27.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 18/08/11 24/05/11 25/02/11 25/11/10 19/08/10 -
Price 0.86 0.81 0.88 0.80 0.82 0.78 0.82 -
P/RPS 4.31 4.46 2.45 1.87 1.57 1.85 1.64 90.10%
P/EPS -29.81 -23.49 -18.94 -16.94 -14.67 -42.72 -205.10 -72.25%
EY -3.35 -4.26 -5.28 -5.90 -6.82 -2.34 -0.49 258.95%
DY 1.74 0.81 1.02 1.13 1.22 1.18 1.20 28.02%
P/NAPS 2.21 0.00 0.00 0.00 1.67 1.50 1.46 31.73%

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