[MAGNA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -91.13%
YoY- -93.48%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 454,076 21,136 28,316 72,576 244,312 193,108 101,536 28.32%
PBT 103,416 8,816 3,352 616 13,064 24,052 8,364 52.00%
Tax -10,404 -4,692 376 -152 -3,376 -2,632 -4,044 17.04%
NP 93,012 4,124 3,728 464 9,688 21,420 4,320 66.71%
-
NP to SH 93,164 4,080 3,704 588 9,024 20,112 4,024 68.74%
-
Tax Rate 10.06% 53.22% -11.22% 24.68% 25.84% 10.94% 48.35% -
Total Cost 361,064 17,012 24,588 72,112 234,624 171,688 97,216 24.41%
-
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 10,691 - - -
Div Payout % - - - - 118.48% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
NOSH 332,728 329,032 246,250 209,999 53,459 52,266 51,589 36.39%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.48% 19.51% 13.17% 0.64% 3.97% 11.09% 4.25% -
ROE 51.85% 2.82% 0.00% 0.51% 7.74% 21.38% 6.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 136.47 6.42 11.50 34.56 457.00 369.47 196.81 -5.91%
EPS 28.00 1.24 1.48 0.28 16.88 38.48 7.80 23.71%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 0.54 0.44 0.00 0.55 2.18 1.80 1.22 -12.69%
Adjusted Per Share Value based on latest NOSH - 209,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 113.34 5.28 7.07 18.12 60.98 48.20 25.34 28.33%
EPS 23.25 1.02 0.92 0.15 2.25 5.02 1.00 68.86%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.4485 0.3614 0.00 0.2883 0.2909 0.2348 0.1571 19.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.77 0.83 0.815 0.98 0.52 1.09 0.37 -
P/RPS 0.56 12.92 7.09 2.84 0.11 0.30 0.19 19.72%
P/EPS 2.75 66.94 54.18 350.00 3.08 2.83 4.74 -8.66%
EY 36.36 1.49 1.85 0.29 32.46 35.30 21.08 9.50%
DY 0.00 0.00 0.00 0.00 38.46 0.00 0.00 -
P/NAPS 1.43 1.89 0.00 1.78 0.24 0.61 0.30 29.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 24/05/07 -
Price 0.775 0.83 0.80 0.86 0.56 1.14 0.34 -
P/RPS 0.57 12.92 6.96 2.49 0.12 0.31 0.17 22.31%
P/EPS 2.77 66.94 53.19 307.14 3.32 2.96 4.36 -7.27%
EY 36.13 1.49 1.88 0.33 30.14 33.75 22.94 7.85%
DY 0.00 0.00 0.00 0.00 35.71 0.00 0.00 -
P/NAPS 1.44 1.89 0.00 1.56 0.26 0.63 0.28 31.34%

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