[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -288.68%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 140,610 123,640 46,116 28,722 83,358 179,283 200,018 -5.70%
PBT 4,234 22,171 20,174 -3,651 -2,659 10,198 21,247 -23.56%
Tax -3,131 -5,708 -13,599 -289 -2,186 -3,872 -6,281 -10.95%
NP 1,103 16,463 6,575 -3,940 -4,845 6,326 14,966 -35.23%
-
NP to SH 1,385 19,488 6,668 -3,734 -4,445 6,382 14,699 -32.53%
-
Tax Rate 73.95% 25.75% 67.41% - - 37.97% 29.56% -
Total Cost 139,507 107,177 39,541 32,662 88,203 172,957 185,052 -4.59%
-
Net Worth 158,285 169,895 146,695 0 113,862 118,125 100,989 7.77%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 2,672 - -
Div Payout % - - - - - 41.88% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 158,285 169,895 146,695 0 113,862 118,125 100,989 7.77%
NOSH 329,761 333,128 333,400 254,904 218,965 53,450 52,874 35.65%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.78% 13.32% 14.26% -13.72% -5.81% 3.53% 7.48% -
ROE 0.88% 11.47% 4.55% 0.00% -3.90% 5.40% 14.55% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 42.64 37.11 13.83 11.27 38.07 335.42 378.29 -30.48%
EPS 0.42 5.85 2.00 -1.47 -2.03 11.94 27.80 -50.26%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.48 0.51 0.44 0.00 0.52 2.21 1.91 -20.55%
Adjusted Per Share Value based on latest NOSH - 339,230
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 35.10 30.86 11.51 7.17 20.81 44.75 49.93 -5.70%
EPS 0.35 4.86 1.66 -0.93 -1.11 1.59 3.67 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.3951 0.4241 0.3662 0.00 0.2842 0.2949 0.2521 7.77%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.995 1.07 0.79 0.77 0.82 0.56 0.80 -
P/RPS 2.33 2.88 5.71 6.83 2.15 0.17 0.21 49.31%
P/EPS 236.90 18.29 39.50 -52.56 -40.39 4.69 2.88 108.47%
EY 0.42 5.47 2.53 -1.90 -2.48 21.32 34.75 -52.07%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 2.07 2.10 1.80 0.00 1.58 0.25 0.42 30.43%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 -
Price 0.93 1.28 0.78 0.81 0.78 0.74 0.49 -
P/RPS 2.18 3.45 5.64 7.19 2.05 0.22 0.13 59.95%
P/EPS 221.43 21.88 39.00 -55.30 -38.42 6.20 1.76 123.76%
EY 0.45 4.57 2.56 -1.81 -2.60 16.14 56.73 -55.32%
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 1.94 2.51 1.77 0.00 1.50 0.33 0.26 39.76%

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