[MAGNA] YoY Annualized Quarter 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- -668.33%
YoY- -325.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 267,956 267,688 180,044 41,596 88,492 104,088 142,530 11.08%
PBT 23,822 38,338 21,640 -4,406 6,664 3,374 816 75.38%
Tax -5,908 -10,734 -8,036 -1,068 -2,826 -2,862 -1,128 31.74%
NP 17,914 27,604 13,604 -5,474 3,838 512 -312 -
-
NP to SH 17,038 27,106 12,400 -4,092 1,814 512 -312 -
-
Tax Rate 24.80% 28.00% 37.13% - 42.41% 84.83% 138.24% -
Total Cost 250,042 240,084 166,440 47,070 84,654 103,576 142,842 9.77%
-
Net Worth 122,921 103,040 67,973 45,414 54,062 48,639 38,170 21.49%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,344 - - - - - - -
Div Payout % 31.37% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,921 103,040 67,973 45,414 54,062 48,639 38,170 21.49%
NOSH 53,444 52,571 51,495 46,819 44,679 42,666 33,191 8.25%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 6.69% 10.31% 7.56% -13.16% 4.34% 0.49% -0.22% -
ROE 13.86% 26.31% 18.24% -9.01% 3.36% 1.05% -0.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 501.38 509.19 349.63 88.84 198.06 243.96 429.42 2.61%
EPS 31.88 51.56 24.08 -8.74 4.08 1.20 -0.94 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.96 1.32 0.97 1.21 1.14 1.15 12.23%
Adjusted Per Share Value based on latest NOSH - 46,764
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 66.75 66.68 44.85 10.36 22.04 25.93 35.50 11.08%
EPS 4.24 6.75 3.09 -1.02 0.45 0.13 -0.08 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3062 0.2567 0.1693 0.1131 0.1347 0.1212 0.0951 21.49%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.45 0.88 0.34 0.20 0.26 0.40 0.31 -
P/RPS 0.09 0.17 0.10 0.23 0.13 0.16 0.07 4.27%
P/EPS 1.41 1.71 1.41 -2.29 6.40 33.33 -32.98 -
EY 70.84 58.59 70.82 -43.70 15.62 3.00 -3.03 -
DY 22.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.45 0.26 0.21 0.21 0.35 0.27 -4.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 21/08/08 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 -
Price 0.51 0.82 0.43 0.22 0.25 0.39 0.33 -
P/RPS 0.10 0.16 0.12 0.25 0.13 0.16 0.08 3.78%
P/EPS 1.60 1.59 1.79 -2.52 6.16 32.50 -35.11 -
EY 62.51 62.88 56.00 -39.73 16.24 3.08 -2.85 -
DY 19.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.42 0.33 0.23 0.21 0.34 0.29 -4.49%

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