[MAGNA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -387.42%
YoY- -169.65%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 164,853 61,488 38,296 111,144 239,044 266,690 233,988 -5.66%
PBT 29,561 26,898 -4,868 -3,545 13,597 28,329 26,721 1.69%
Tax -7,610 -18,132 -385 -2,914 -5,162 -8,374 -6,998 1.40%
NP 21,950 8,766 -5,253 -6,460 8,434 19,954 19,722 1.79%
-
NP to SH 25,984 8,890 -4,978 -5,926 8,509 19,598 18,065 6.23%
-
Tax Rate 25.74% 67.41% - - 37.96% 29.56% 26.19% -
Total Cost 142,902 52,721 43,549 117,604 230,609 246,736 214,265 -6.52%
-
Net Worth 169,895 146,695 0 113,862 118,125 100,989 75,186 14.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 3,563 - - -
Div Payout % - - - - 41.88% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 169,895 146,695 0 113,862 118,125 100,989 75,186 14.53%
NOSH 333,128 333,399 254,904 218,965 53,450 52,874 51,497 36.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.32% 14.26% -13.72% -5.81% 3.53% 7.48% 8.43% -
ROE 15.29% 6.06% 0.00% -5.21% 7.20% 19.41% 24.03% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 49.49 18.44 15.02 50.76 447.22 504.39 454.37 -30.87%
EPS 7.80 2.67 -1.96 -2.71 15.92 37.07 35.08 -22.14%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 0.51 0.44 0.00 0.52 2.21 1.91 1.46 -16.06%
Adjusted Per Share Value based on latest NOSH - 230,084
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 41.15 15.35 9.56 27.74 59.67 66.57 58.41 -5.66%
EPS 6.49 2.22 -1.24 -1.48 2.12 4.89 4.51 6.24%
DPS 0.00 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.4241 0.3662 0.00 0.2842 0.2949 0.2521 0.1877 14.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.07 0.79 0.77 0.82 0.56 0.80 0.58 -
P/RPS 2.16 4.28 5.13 1.62 0.13 0.16 0.13 59.67%
P/EPS 13.72 29.63 -39.42 -30.30 3.52 2.16 1.65 42.28%
EY 7.29 3.38 -2.54 -3.30 28.43 46.33 60.48 -29.69%
DY 0.00 0.00 0.00 0.00 11.90 0.00 0.00 -
P/NAPS 2.10 1.80 0.00 1.58 0.25 0.42 0.40 31.80%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 -
Price 1.28 0.78 0.81 0.78 0.74 0.49 0.94 -
P/RPS 2.59 4.23 5.39 1.54 0.17 0.10 0.21 51.94%
P/EPS 16.41 29.25 -41.47 -28.82 4.65 1.32 2.68 35.22%
EY 6.09 3.42 -2.41 -3.47 21.51 75.65 37.32 -26.05%
DY 0.00 0.00 0.00 0.00 9.01 0.00 0.00 -
P/NAPS 2.51 1.77 0.00 1.50 0.33 0.26 0.64 25.55%

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