[MAGNA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 96.18%
YoY- 22426.27%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 116,293 191,945 280,632 344,439 80,809 108,020 99,381 2.65%
PBT -10,682 11,442 37,480 37,635 3,596 -12,802 3,625 -
Tax -2,144 -4,772 -10,198 -10,765 -3,503 -461 -1,992 1.23%
NP -12,826 6,670 27,282 26,870 93 -13,263 1,633 -
-
NP to SH -12,410 6,626 26,888 26,581 118 -12,664 1,633 -
-
Tax Rate - 41.71% 27.21% 28.60% 97.41% - 54.95% -
Total Cost 129,119 185,275 253,350 317,569 80,716 121,283 97,748 4.74%
-
Net Worth 104,616 29,413 113,447 88,620 57,120 46,698 58,357 10.21%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 2,179 534 2,650 3,606 - - - -
Div Payout % 0.00% 8.07% 9.86% 13.57% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 104,616 29,413 113,447 88,620 57,120 46,698 58,357 10.21%
NOSH 217,951 53,478 53,012 51,523 47,600 46,235 41,984 31.57%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -11.03% 3.47% 9.72% 7.80% 0.12% -12.28% 1.64% -
ROE -11.86% 22.53% 23.70% 29.99% 0.21% -27.12% 2.80% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 53.36 358.92 529.37 668.51 169.77 233.63 236.71 -21.97%
EPS -5.70 3.10 50.72 51.59 0.25 -27.39 3.89 -
DPS 1.00 1.00 5.00 7.00 0.00 0.00 0.00 -
NAPS 0.48 0.55 2.14 1.72 1.20 1.01 1.39 -16.23%
Adjusted Per Share Value based on latest NOSH - 51,611
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.97 47.81 69.91 85.80 20.13 26.91 24.76 2.65%
EPS -3.09 1.65 6.70 6.62 0.03 -3.15 0.41 -
DPS 0.54 0.13 0.66 0.90 0.00 0.00 0.00 -
NAPS 0.2606 0.0733 0.2826 0.2208 0.1423 0.1163 0.1454 10.20%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.86 0.75 0.55 1.25 0.25 0.19 0.40 -
P/RPS 1.61 0.21 0.10 0.19 0.15 0.08 0.17 45.43%
P/EPS -15.10 6.05 1.08 2.42 100.85 -0.69 10.28 -
EY -6.62 16.52 92.22 41.27 0.99 -144.16 9.72 -
DY 1.16 1.33 9.09 5.60 0.00 0.00 0.00 -
P/NAPS 1.79 1.36 0.26 0.73 0.21 0.19 0.29 35.41%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 19/02/09 27/02/08 27/02/07 27/02/06 28/02/05 -
Price 0.82 0.91 0.55 1.27 0.34 0.22 0.39 -
P/RPS 1.54 0.25 0.10 0.19 0.20 0.09 0.16 45.82%
P/EPS -14.40 7.34 1.08 2.46 137.15 -0.80 10.03 -
EY -6.94 13.62 92.22 40.62 0.73 -124.50 9.97 -
DY 1.22 1.10 9.09 5.51 0.00 0.00 0.00 -
P/NAPS 1.71 1.65 0.26 0.74 0.28 0.22 0.28 35.18%

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