[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 108.13%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 90,022 20,798 44,246 52,044 71,265 65,415 35,451 16.79%
PBT 10,820 -2,203 3,332 1,687 408 -1,465 5,562 11.72%
Tax -4,018 -534 -1,413 -1,431 -564 1,465 -1,399 19.21%
NP 6,802 -2,737 1,919 256 -156 0 4,163 8.52%
-
NP to SH 6,200 -2,046 907 256 -156 -1,791 4,163 6.86%
-
Tax Rate 37.13% - 42.41% 84.83% 138.24% - 25.15% -
Total Cost 83,220 23,535 42,327 51,788 71,421 65,415 31,288 17.69%
-
Net Worth 67,973 45,414 54,062 48,639 38,170 37,284 43,628 7.66%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 67,973 45,414 54,062 48,639 38,170 37,284 43,628 7.66%
NOSH 51,495 46,819 44,679 42,666 33,191 33,289 33,304 7.53%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 7.56% -13.16% 4.34% 0.49% -0.22% 0.00% 11.74% -
ROE 9.12% -4.51% 1.68% 0.53% -0.41% -4.80% 9.54% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 174.82 44.42 99.03 121.98 214.71 196.50 106.45 8.61%
EPS 12.04 -4.37 2.04 0.60 -0.47 -5.38 12.50 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.97 1.21 1.14 1.15 1.12 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.47 5.19 11.04 12.99 17.79 16.33 8.85 16.79%
EPS 1.55 -0.51 0.23 0.06 -0.04 -0.45 1.04 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1134 0.1349 0.1214 0.0953 0.0931 0.1089 7.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.20 0.26 0.40 0.31 0.41 0.22 -
P/RPS 0.19 0.45 0.26 0.33 0.14 0.21 0.21 -1.65%
P/EPS 2.82 -4.58 12.81 66.67 -65.96 -7.62 1.76 8.17%
EY 35.41 -21.85 7.81 1.50 -1.52 -13.12 56.82 -7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.21 0.35 0.27 0.37 0.17 7.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 -
Price 0.43 0.22 0.25 0.39 0.33 0.43 0.27 -
P/RPS 0.25 0.50 0.25 0.32 0.15 0.22 0.25 0.00%
P/EPS 3.57 -5.03 12.32 65.00 -70.21 -7.99 2.16 8.73%
EY 28.00 -19.86 8.12 1.54 -1.42 -12.51 46.30 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.21 0.34 0.29 0.38 0.21 7.82%

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