[MAGNA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -66.44%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 21,136 28,316 72,576 244,312 193,108 101,536 48,736 -12.98%
PBT 8,816 3,352 616 13,064 24,052 8,364 828 48.26%
Tax -4,692 376 -152 -3,376 -2,632 -4,044 -468 46.79%
NP 4,124 3,728 464 9,688 21,420 4,320 360 50.08%
-
NP to SH 4,080 3,704 588 9,024 20,112 4,024 720 33.48%
-
Tax Rate 53.22% -11.22% 24.68% 25.84% 10.94% 48.35% 56.52% -
Total Cost 17,012 24,588 72,112 234,624 171,688 97,216 48,376 -15.97%
-
Net Worth 144,774 0 115,500 116,542 94,078 62,939 48,923 19.80%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 10,691 - - - -
Div Payout % - - - 118.48% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,774 0 115,500 116,542 94,078 62,939 48,923 19.80%
NOSH 329,032 246,250 209,999 53,459 52,266 51,589 46,153 38.68%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 19.51% 13.17% 0.64% 3.97% 11.09% 4.25% 0.74% -
ROE 2.82% 0.00% 0.51% 7.74% 21.38% 6.39% 1.47% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.42 11.50 34.56 457.00 369.47 196.81 105.59 -37.26%
EPS 1.24 1.48 0.28 16.88 38.48 7.80 1.56 -3.75%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 0.44 0.00 0.55 2.18 1.80 1.22 1.06 -13.61%
Adjusted Per Share Value based on latest NOSH - 53,459
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.28 7.07 18.12 60.98 48.20 25.34 12.17 -12.98%
EPS 1.02 0.92 0.15 2.25 5.02 1.00 0.18 33.48%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.3614 0.00 0.2883 0.2909 0.2348 0.1571 0.1221 19.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 0.815 0.98 0.52 1.09 0.37 0.21 -
P/RPS 12.92 7.09 2.84 0.11 0.30 0.19 0.20 100.18%
P/EPS 66.94 54.18 350.00 3.08 2.83 4.74 13.46 30.61%
EY 1.49 1.85 0.29 32.46 35.30 21.08 7.43 -23.47%
DY 0.00 0.00 0.00 38.46 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 1.78 0.24 0.61 0.30 0.20 45.35%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 24/05/07 05/06/06 -
Price 0.83 0.80 0.86 0.56 1.14 0.34 0.21 -
P/RPS 12.92 6.96 2.49 0.12 0.31 0.17 0.20 100.18%
P/EPS 66.94 53.19 307.14 3.32 2.96 4.36 13.46 30.61%
EY 1.49 1.88 0.33 30.14 33.75 22.94 7.43 -23.47%
DY 0.00 0.00 0.00 35.71 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 1.56 0.26 0.63 0.28 0.20 45.35%

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