[MAGNA] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.92%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 66,535 116,293 191,945 280,632 344,439 80,809 108,020 -7.75%
PBT -12,556 -10,682 11,442 37,480 37,635 3,596 -12,802 -0.32%
Tax 1,120 -2,144 -4,772 -10,198 -10,765 -3,503 -461 -
NP -11,436 -12,826 6,670 27,282 26,870 93 -13,263 -2.43%
-
NP to SH -9,622 -12,410 6,626 26,888 26,581 118 -12,664 -4.47%
-
Tax Rate - - 41.71% 27.21% 28.60% 97.41% - -
Total Cost 77,971 129,119 185,275 253,350 317,569 80,716 121,283 -7.09%
-
Net Worth 107,097 104,616 29,413 113,447 88,620 57,120 46,698 14.82%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,119 2,179 534 2,650 3,606 - - -
Div Payout % 0.00% 0.00% 8.07% 9.86% 13.57% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 107,097 104,616 29,413 113,447 88,620 57,120 46,698 14.82%
NOSH 274,609 217,951 53,478 53,012 51,523 47,600 46,235 34.55%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -17.19% -11.03% 3.47% 9.72% 7.80% 0.12% -12.28% -
ROE -8.98% -11.86% 22.53% 23.70% 29.99% 0.21% -27.12% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.23 53.36 358.92 529.37 668.51 169.77 233.63 -31.44%
EPS -3.51 -5.70 3.10 50.72 51.59 0.25 -27.39 -28.98%
DPS 1.50 1.00 1.00 5.00 7.00 0.00 0.00 -
NAPS 0.39 0.48 0.55 2.14 1.72 1.20 1.01 -14.65%
Adjusted Per Share Value based on latest NOSH - 53,460
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 16.61 29.03 47.91 70.05 85.98 20.17 26.96 -7.75%
EPS -2.40 -3.10 1.65 6.71 6.63 0.03 -3.16 -4.47%
DPS 1.03 0.54 0.13 0.66 0.90 0.00 0.00 -
NAPS 0.2673 0.2611 0.0734 0.2832 0.2212 0.1426 0.1166 14.82%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.82 0.86 0.75 0.55 1.25 0.25 0.19 -
P/RPS 3.38 1.61 0.21 0.10 0.19 0.15 0.08 86.57%
P/EPS -23.40 -15.10 6.05 1.08 2.42 100.85 -0.69 79.86%
EY -4.27 -6.62 16.52 92.22 41.27 0.99 -144.16 -44.36%
DY 1.83 1.16 1.33 9.09 5.60 0.00 0.00 -
P/NAPS 2.10 1.79 1.36 0.26 0.73 0.21 0.19 49.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 27/02/07 27/02/06 -
Price 0.86 0.82 0.91 0.55 1.27 0.34 0.22 -
P/RPS 3.55 1.54 0.25 0.10 0.19 0.20 0.09 84.44%
P/EPS -24.54 -14.40 7.34 1.08 2.46 137.15 -0.80 76.88%
EY -4.07 -6.94 13.62 92.22 40.62 0.73 -124.50 -43.43%
DY 1.74 1.22 1.10 9.09 5.51 0.00 0.00 -
P/NAPS 2.21 1.71 1.65 0.26 0.74 0.28 0.22 46.86%

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