[MAGNA] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 114.75%
YoY- -49.19%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 108,020 99,381 169,641 134,950 105,497 173,777 149,790 0.34%
PBT -12,802 3,625 1,065 -65 4,511 39,587 11,599 -
Tax -461 -1,992 -1,029 316 -4,017 -39,587 560 -
NP -13,263 1,633 36 251 494 0 12,159 -
-
NP to SH -12,664 1,633 36 251 494 -35,573 12,159 -
-
Tax Rate - 54.95% 96.62% - 89.05% 100.00% -4.83% -
Total Cost 121,283 97,748 169,605 134,699 105,003 173,777 137,631 0.13%
-
Net Worth 46,698 58,357 49,599 38,627 39,720 39,628 74,922 0.50%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 46,698 58,357 49,599 38,627 39,720 39,628 74,922 0.50%
NOSH 46,235 41,984 39,999 33,300 33,378 33,301 33,298 -0.34%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -12.28% 1.64% 0.02% 0.19% 0.47% 0.00% 8.12% -
ROE -27.12% 2.80% 0.07% 0.65% 1.24% -89.77% 16.23% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 233.63 236.71 424.10 405.26 316.06 521.83 449.83 0.69%
EPS -27.39 3.89 0.09 0.75 1.48 -106.83 36.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.39 1.24 1.16 1.19 1.19 2.25 0.85%
Adjusted Per Share Value based on latest NOSH - 33,306
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.96 24.81 42.34 33.69 26.33 43.38 37.39 0.34%
EPS -3.16 0.41 0.01 0.06 0.12 -8.88 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1457 0.1238 0.0964 0.0991 0.0989 0.187 0.50%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.40 0.40 0.30 0.53 0.24 0.00 -
P/RPS 0.08 0.17 0.09 0.07 0.17 0.05 0.00 -100.00%
P/EPS -0.69 10.28 444.44 39.80 35.81 -0.22 0.00 -100.00%
EY -144.16 9.72 0.23 2.51 2.79 -445.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.29 0.32 0.26 0.45 0.20 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 28/02/01 28/02/00 -
Price 0.22 0.39 0.37 0.25 0.44 0.24 1.25 -
P/RPS 0.09 0.16 0.09 0.06 0.14 0.05 0.28 1.21%
P/EPS -0.80 10.03 411.11 33.17 29.73 -0.22 3.42 -
EY -124.50 9.97 0.24 3.02 3.36 -445.09 29.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.30 0.22 0.37 0.20 0.56 0.99%

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