[MAGNA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -27.7%
YoY- 8.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 38,296 111,144 239,044 266,690 233,988 35,284 73,445 -10.28%
PBT -4,868 -3,545 13,597 28,329 26,721 -6,930 4,773 -
Tax -385 -2,914 -5,162 -8,374 -6,998 -712 -1,901 -23.35%
NP -5,253 -6,460 8,434 19,954 19,722 -7,642 2,872 -
-
NP to SH -4,978 -5,926 8,509 19,598 18,065 -6,336 1,648 -
-
Tax Rate - - 37.96% 29.56% 26.19% - 39.83% -
Total Cost 43,549 117,604 230,609 246,736 214,265 42,926 70,573 -7.72%
-
Net Worth 0 113,862 118,125 100,989 75,186 49,626 56,013 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 3,563 - - - - -
Div Payout % - - 41.88% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 113,862 118,125 100,989 75,186 49,626 56,013 -
NOSH 254,904 218,965 53,450 52,874 51,497 46,817 46,292 32.86%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -13.72% -5.81% 3.53% 7.48% 8.43% -21.66% 3.91% -
ROE 0.00% -5.21% 7.20% 19.41% 24.03% -12.77% 2.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 15.02 50.76 447.22 504.39 454.37 75.36 158.66 -32.47%
EPS -1.96 -2.71 15.92 37.07 35.08 -13.53 3.56 -
DPS 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.52 2.21 1.91 1.46 1.06 1.21 -
Adjusted Per Share Value based on latest NOSH - 53,551
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 9.54 27.69 59.55 66.43 58.29 8.79 18.30 -10.28%
EPS -1.24 -1.48 2.12 4.88 4.50 -1.58 0.41 -
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2836 0.2943 0.2516 0.1873 0.1236 0.1395 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.77 0.82 0.56 0.80 0.58 0.23 0.28 -
P/RPS 5.13 1.62 0.13 0.16 0.13 0.31 0.18 74.72%
P/EPS -39.42 -30.30 3.52 2.16 1.65 -1.70 7.87 -
EY -2.54 -3.30 28.43 46.33 60.48 -58.84 12.71 -
DY 0.00 0.00 11.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.58 0.25 0.42 0.40 0.22 0.23 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 23/11/06 08/12/05 -
Price 0.81 0.78 0.74 0.49 0.94 0.25 0.17 -
P/RPS 5.39 1.54 0.17 0.10 0.21 0.33 0.11 91.23%
P/EPS -41.47 -28.82 4.65 1.32 2.68 -1.85 4.78 -
EY -2.41 -3.47 21.51 75.65 37.32 -54.13 20.94 -
DY 0.00 0.00 9.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 0.33 0.26 0.64 0.24 0.14 -

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