[MAGNA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 208.15%
YoY- 403.03%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 97,732 267,956 267,688 180,044 41,596 88,492 104,088 -1.04%
PBT 4,772 23,822 38,338 21,640 -4,406 6,664 3,374 5.94%
Tax -2,564 -5,908 -10,734 -8,036 -1,068 -2,826 -2,862 -1.81%
NP 2,208 17,914 27,604 13,604 -5,474 3,838 512 27.56%
-
NP to SH 2,062 17,038 27,106 12,400 -4,092 1,814 512 26.12%
-
Tax Rate 53.73% 24.80% 28.00% 37.13% - 42.41% 84.83% -
Total Cost 95,524 250,042 240,084 166,440 47,070 84,654 103,576 -1.33%
-
Net Worth 120,283 122,921 103,040 67,973 45,414 54,062 48,639 16.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 5,344 - - - - - -
Div Payout % - 31.37% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 120,283 122,921 103,040 67,973 45,414 54,062 48,639 16.28%
NOSH 214,791 53,444 52,571 51,495 46,819 44,679 42,666 30.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.26% 6.69% 10.31% 7.56% -13.16% 4.34% 0.49% -
ROE 1.71% 13.86% 26.31% 18.24% -9.01% 3.36% 1.05% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.50 501.38 509.19 349.63 88.84 198.06 243.96 -24.40%
EPS 0.96 31.88 51.56 24.08 -8.74 4.08 1.20 -3.64%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 2.30 1.96 1.32 0.97 1.21 1.14 -11.16%
Adjusted Per Share Value based on latest NOSH - 51,476
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 24.35 66.75 66.68 44.85 10.36 22.04 25.93 -1.04%
EPS 0.51 4.24 6.75 3.09 -1.02 0.45 0.13 25.57%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2996 0.3062 0.2567 0.1693 0.1131 0.1347 0.1212 16.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.45 0.88 0.34 0.20 0.26 0.40 -
P/RPS 1.78 0.09 0.17 0.10 0.23 0.13 0.16 49.38%
P/EPS 84.38 1.41 1.71 1.41 -2.29 6.40 33.33 16.73%
EY 1.19 70.84 58.59 70.82 -43.70 15.62 3.00 -14.27%
DY 0.00 22.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.20 0.45 0.26 0.21 0.21 0.35 26.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 21/08/09 21/08/08 23/08/07 25/08/06 29/08/05 27/08/04 -
Price 0.82 0.51 0.82 0.43 0.22 0.25 0.39 -
P/RPS 1.80 0.10 0.16 0.12 0.25 0.13 0.16 49.66%
P/EPS 85.42 1.60 1.59 1.79 -2.52 6.16 32.50 17.46%
EY 1.17 62.51 62.88 56.00 -39.73 16.24 3.08 -14.89%
DY 0.00 19.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.22 0.42 0.33 0.23 0.21 0.34 27.47%

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