[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 601.36%
YoY- -87.9%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 118,094 40,972 21,290 48,866 133,978 133,844 90,022 4.62%
PBT 22,616 22,175 3,049 2,386 11,911 19,169 10,820 13.06%
Tax -1,014 -6,091 -1,069 -1,282 -2,954 -5,367 -4,018 -20.48%
NP 21,602 16,084 1,980 1,104 8,957 13,802 6,802 21.21%
-
NP to SH 24,584 16,120 1,979 1,031 8,519 13,553 6,200 25.78%
-
Tax Rate 4.48% 27.47% 35.06% 53.73% 24.80% 28.00% 37.13% -
Total Cost 96,492 24,888 19,310 47,762 125,021 120,042 83,220 2.49%
-
Net Worth 179,639 163,198 0 120,283 122,921 103,040 67,973 17.56%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 2,672 - - -
Div Payout % - - - - 31.37% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 179,639 163,198 0 120,283 122,921 103,040 67,973 17.56%
NOSH 332,665 333,057 247,490 214,791 53,444 52,571 51,495 36.43%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.29% 39.26% 9.30% 2.26% 6.69% 10.31% 7.56% -
ROE 13.69% 9.88% 0.00% 0.86% 6.93% 13.15% 9.12% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 35.50 12.30 8.60 22.75 250.69 254.59 174.82 -23.31%
EPS 7.39 4.84 0.80 0.48 15.94 25.78 12.04 -7.80%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.54 0.49 0.00 0.56 2.30 1.96 1.32 -13.82%
Adjusted Per Share Value based on latest NOSH - 215,609
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.48 10.23 5.31 12.20 33.44 33.41 22.47 4.62%
EPS 6.14 4.02 0.49 0.26 2.13 3.38 1.55 25.76%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.4484 0.4074 0.00 0.3002 0.3068 0.2572 0.1697 17.56%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.825 0.81 1.02 0.81 0.45 0.88 0.34 -
P/RPS 2.32 6.58 11.86 3.56 0.18 0.35 0.19 51.69%
P/EPS 11.16 16.74 127.56 168.75 2.82 3.41 2.82 25.74%
EY 8.96 5.98 0.78 0.59 35.42 29.30 35.41 -20.45%
DY 0.00 0.00 0.00 0.00 11.11 0.00 0.00 -
P/NAPS 1.53 1.65 0.00 1.45 0.20 0.45 0.26 34.32%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 -
Price 1.05 0.82 0.88 0.82 0.51 0.82 0.43 -
P/RPS 2.96 6.67 10.23 3.60 0.20 0.32 0.25 50.91%
P/EPS 14.21 16.94 110.05 170.83 3.20 3.18 3.57 25.86%
EY 7.04 5.90 0.91 0.59 31.25 31.44 28.00 -20.53%
DY 0.00 0.00 0.00 0.00 9.80 0.00 0.00 -
P/NAPS 1.94 1.67 0.00 1.46 0.22 0.42 0.33 34.30%

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