[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 169.55%
YoY- 118.6%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 21,290 48,866 133,978 133,844 90,022 20,798 44,246 -11.47%
PBT 3,049 2,386 11,911 19,169 10,820 -2,203 3,332 -1.46%
Tax -1,069 -1,282 -2,954 -5,367 -4,018 -534 -1,413 -4.54%
NP 1,980 1,104 8,957 13,802 6,802 -2,737 1,919 0.52%
-
NP to SH 1,979 1,031 8,519 13,553 6,200 -2,046 907 13.87%
-
Tax Rate 35.06% 53.73% 24.80% 28.00% 37.13% - 42.41% -
Total Cost 19,310 47,762 125,021 120,042 83,220 23,535 42,327 -12.25%
-
Net Worth 0 120,283 122,921 103,040 67,973 45,414 54,062 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 2,672 - - - - -
Div Payout % - - 31.37% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 120,283 122,921 103,040 67,973 45,414 54,062 -
NOSH 247,490 214,791 53,444 52,571 51,495 46,819 44,679 33.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.30% 2.26% 6.69% 10.31% 7.56% -13.16% 4.34% -
ROE 0.00% 0.86% 6.93% 13.15% 9.12% -4.51% 1.68% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 8.60 22.75 250.69 254.59 174.82 44.42 99.03 -33.44%
EPS 0.80 0.48 15.94 25.78 12.04 -4.37 2.04 -14.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.56 2.30 1.96 1.32 0.97 1.21 -
Adjusted Per Share Value based on latest NOSH - 52,851
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.31 12.20 33.44 33.41 22.47 5.19 11.04 -11.47%
EPS 0.49 0.26 2.13 3.38 1.55 -0.51 0.23 13.42%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3002 0.3068 0.2572 0.1697 0.1134 0.1349 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.02 0.81 0.45 0.88 0.34 0.20 0.26 -
P/RPS 11.86 3.56 0.18 0.35 0.19 0.45 0.26 88.96%
P/EPS 127.56 168.75 2.82 3.41 2.82 -4.58 12.81 46.65%
EY 0.78 0.59 35.42 29.30 35.41 -21.85 7.81 -31.87%
DY 0.00 0.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.45 0.20 0.45 0.26 0.21 0.21 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 25/08/06 29/08/05 -
Price 0.88 0.82 0.51 0.82 0.43 0.22 0.25 -
P/RPS 10.23 3.60 0.20 0.32 0.25 0.50 0.25 85.58%
P/EPS 110.05 170.83 3.20 3.18 3.57 -5.03 12.32 44.02%
EY 0.91 0.59 31.25 31.44 28.00 -19.86 8.12 -30.55%
DY 0.00 0.00 9.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.46 0.22 0.42 0.33 0.23 0.21 -

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