[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -97.78%
YoY- -93.48%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 113,519 5,284 7,079 18,144 61,078 48,277 25,384 28.32%
PBT 25,854 2,204 838 154 3,266 6,013 2,091 52.00%
Tax -2,601 -1,173 94 -38 -844 -658 -1,011 17.04%
NP 23,253 1,031 932 116 2,422 5,355 1,080 66.71%
-
NP to SH 23,291 1,020 926 147 2,256 5,028 1,006 68.74%
-
Tax Rate 10.06% 53.22% -11.22% 24.68% 25.84% 10.94% 48.35% -
Total Cost 90,266 4,253 6,147 18,028 58,656 42,922 24,304 24.41%
-
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 2,672 - - -
Div Payout % - - - - 118.48% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 179,673 144,774 0 115,500 116,542 94,078 62,939 19.08%
NOSH 332,728 329,032 246,250 209,999 53,459 52,266 51,589 36.39%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.48% 19.51% 13.17% 0.64% 3.97% 11.09% 4.25% -
ROE 12.96% 0.70% 0.00% 0.13% 1.94% 5.34% 1.60% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.12 1.61 2.87 8.64 114.25 92.37 49.20 -5.91%
EPS 7.00 0.31 0.37 0.07 4.22 9.62 1.95 23.71%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.54 0.44 0.00 0.55 2.18 1.80 1.22 -12.69%
Adjusted Per Share Value based on latest NOSH - 209,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.34 1.32 1.77 4.53 15.25 12.05 6.34 28.31%
EPS 5.81 0.25 0.23 0.04 0.56 1.26 0.25 68.84%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.4485 0.3614 0.00 0.2883 0.2909 0.2348 0.1571 19.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.77 0.83 0.815 0.98 0.52 1.09 0.37 -
P/RPS 2.26 51.68 28.35 11.34 0.46 1.18 0.75 20.16%
P/EPS 11.00 267.74 216.73 1,400.00 12.32 11.33 18.97 -8.67%
EY 9.09 0.37 0.46 0.07 8.12 8.83 5.27 9.50%
DY 0.00 0.00 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 1.43 1.89 0.00 1.78 0.24 0.61 0.30 29.69%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 24/05/07 -
Price 0.775 0.83 0.80 0.86 0.56 1.14 0.34 -
P/RPS 2.27 51.68 27.83 9.95 0.49 1.23 0.69 21.93%
P/EPS 11.07 267.74 212.74 1,228.57 13.27 11.85 17.44 -7.28%
EY 9.03 0.37 0.47 0.08 7.54 8.44 5.74 7.83%
DY 0.00 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 1.44 1.89 0.00 1.56 0.26 0.63 0.28 31.34%

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