[MAGNA] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -24.34%
YoY- 399.8%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 28,316 72,576 244,312 193,108 101,536 48,736 98,788 -18.79%
PBT 3,352 616 13,064 24,052 8,364 828 2,792 3.09%
Tax 376 -152 -3,376 -2,632 -4,044 -468 -1,944 -
NP 3,728 464 9,688 21,420 4,320 360 848 27.97%
-
NP to SH 3,704 588 9,024 20,112 4,024 720 848 27.83%
-
Tax Rate -11.22% 24.68% 25.84% 10.94% 48.35% 56.52% 69.63% -
Total Cost 24,588 72,112 234,624 171,688 97,216 48,376 97,940 -20.56%
-
Net Worth 0 115,500 116,542 94,078 62,939 48,923 52,558 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 10,691 - - - - -
Div Payout % - - 118.48% - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 0 115,500 116,542 94,078 62,939 48,923 52,558 -
NOSH 246,250 209,999 53,459 52,266 51,589 46,153 44,166 33.14%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 13.17% 0.64% 3.97% 11.09% 4.25% 0.74% 0.86% -
ROE 0.00% 0.51% 7.74% 21.38% 6.39% 1.47% 1.61% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.50 34.56 457.00 369.47 196.81 105.59 223.67 -39.00%
EPS 1.48 0.28 16.88 38.48 7.80 1.56 1.92 -4.24%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.55 2.18 1.80 1.22 1.06 1.19 -
Adjusted Per Share Value based on latest NOSH - 52,266
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.07 18.12 60.98 48.20 25.34 12.17 24.66 -18.78%
EPS 0.92 0.15 2.25 5.02 1.00 0.18 0.21 27.90%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2883 0.2909 0.2348 0.1571 0.1221 0.1312 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.815 0.98 0.52 1.09 0.37 0.21 0.36 -
P/RPS 7.09 2.84 0.11 0.30 0.19 0.20 0.16 88.05%
P/EPS 54.18 350.00 3.08 2.83 4.74 13.46 18.75 19.33%
EY 1.85 0.29 32.46 35.30 21.08 7.43 5.33 -16.16%
DY 0.00 0.00 38.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 0.24 0.61 0.30 0.20 0.30 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 26/05/10 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 -
Price 0.80 0.86 0.56 1.14 0.34 0.21 0.29 -
P/RPS 6.96 2.49 0.12 0.31 0.17 0.20 0.13 94.07%
P/EPS 53.19 307.14 3.32 2.96 4.36 13.46 15.10 23.33%
EY 1.88 0.33 30.14 33.75 22.94 7.43 6.62 -18.91%
DY 0.00 0.00 35.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 0.26 0.63 0.28 0.20 0.24 -

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