[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.09%
YoY- -56.58%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,116 28,722 83,358 179,283 200,018 175,491 26,463 9.68%
PBT 20,174 -3,651 -2,659 10,198 21,247 20,041 -5,198 -
Tax -13,599 -289 -2,186 -3,872 -6,281 -5,249 -534 71.44%
NP 6,575 -3,940 -4,845 6,326 14,966 14,792 -5,732 -
-
NP to SH 6,668 -3,734 -4,445 6,382 14,699 13,549 -4,752 -
-
Tax Rate 67.41% - - 37.97% 29.56% 26.19% - -
Total Cost 39,541 32,662 88,203 172,957 185,052 160,699 32,195 3.48%
-
Net Worth 146,695 0 113,862 118,125 100,989 75,186 49,626 19.77%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 2,672 - - - -
Div Payout % - - - 41.88% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 146,695 0 113,862 118,125 100,989 75,186 49,626 19.77%
NOSH 333,400 254,904 218,965 53,450 52,874 51,497 46,817 38.66%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.26% -13.72% -5.81% 3.53% 7.48% 8.43% -21.66% -
ROE 4.55% 0.00% -3.90% 5.40% 14.55% 18.02% -9.58% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.83 11.27 38.07 335.42 378.29 340.78 56.52 -20.89%
EPS 2.00 -1.47 -2.03 11.94 27.80 26.31 -10.15 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.44 0.00 0.52 2.21 1.91 1.46 1.06 -13.61%
Adjusted Per Share Value based on latest NOSH - 53,425
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.49 7.15 20.76 44.66 49.83 43.72 6.59 9.69%
EPS 1.66 -0.93 -1.11 1.59 3.66 3.38 -1.18 -
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.3654 0.00 0.2836 0.2943 0.2516 0.1873 0.1236 19.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.77 0.82 0.56 0.80 0.58 0.23 -
P/RPS 5.71 6.83 2.15 0.17 0.21 0.17 0.41 55.04%
P/EPS 39.50 -52.56 -40.39 4.69 2.88 2.20 -2.27 -
EY 2.53 -1.90 -2.48 21.32 34.75 45.36 -44.13 -
DY 0.00 0.00 0.00 8.93 0.00 0.00 0.00 -
P/NAPS 1.80 0.00 1.58 0.25 0.42 0.40 0.22 41.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 23/11/06 -
Price 0.78 0.81 0.78 0.74 0.49 0.94 0.25 -
P/RPS 5.64 7.19 2.05 0.22 0.13 0.28 0.44 52.92%
P/EPS 39.00 -55.30 -38.42 6.20 1.76 3.57 -2.46 -
EY 2.56 -1.81 -2.60 16.14 56.73 27.99 -40.60 -
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 1.50 0.33 0.26 0.64 0.24 39.47%

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