[MAGNA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 250.68%
YoY- -87.9%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 236,188 81,944 42,580 97,732 267,956 267,688 180,044 4.62%
PBT 45,232 44,350 6,098 4,772 23,822 38,338 21,640 13.06%
Tax -2,028 -12,182 -2,138 -2,564 -5,908 -10,734 -8,036 -20.48%
NP 43,204 32,168 3,960 2,208 17,914 27,604 13,604 21.21%
-
NP to SH 49,168 32,240 3,958 2,062 17,038 27,106 12,400 25.78%
-
Tax Rate 4.48% 27.47% 35.06% 53.73% 24.80% 28.00% 37.13% -
Total Cost 192,984 49,776 38,620 95,524 250,042 240,084 166,440 2.49%
-
Net Worth 179,639 163,198 0 120,283 122,921 103,040 67,973 17.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 5,344 - - -
Div Payout % - - - - 31.37% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 179,639 163,198 0 120,283 122,921 103,040 67,973 17.56%
NOSH 332,665 333,057 247,490 214,791 53,444 52,571 51,495 36.43%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.29% 39.26% 9.30% 2.26% 6.69% 10.31% 7.56% -
ROE 27.37% 19.76% 0.00% 1.71% 13.86% 26.31% 18.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.00 24.60 17.20 45.50 501.38 509.19 349.63 -23.31%
EPS 14.78 9.68 1.60 0.96 31.88 51.56 24.08 -7.80%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.54 0.49 0.00 0.56 2.30 1.96 1.32 -13.82%
Adjusted Per Share Value based on latest NOSH - 215,609
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.84 20.41 10.61 24.35 66.75 66.68 44.85 4.62%
EPS 12.25 8.03 0.99 0.51 4.24 6.75 3.09 25.77%
DPS 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 0.4475 0.4065 0.00 0.2996 0.3062 0.2567 0.1693 17.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.825 0.81 1.02 0.81 0.45 0.88 0.34 -
P/RPS 1.16 3.29 5.93 1.78 0.09 0.17 0.10 50.39%
P/EPS 5.58 8.37 63.78 84.38 1.41 1.71 1.41 25.74%
EY 17.92 11.95 1.57 1.19 70.84 58.59 70.82 -20.45%
DY 0.00 0.00 0.00 0.00 22.22 0.00 0.00 -
P/NAPS 1.53 1.65 0.00 1.45 0.20 0.45 0.26 34.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 -
Price 1.05 0.82 0.88 0.82 0.51 0.82 0.43 -
P/RPS 1.48 3.33 5.11 1.80 0.10 0.16 0.12 51.94%
P/EPS 7.10 8.47 55.03 85.42 1.60 1.59 1.79 25.78%
EY 14.08 11.80 1.82 1.17 62.51 62.88 56.00 -20.53%
DY 0.00 0.00 0.00 0.00 19.61 0.00 0.00 -
P/NAPS 1.94 1.67 0.00 1.46 0.22 0.42 0.33 34.30%

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