[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 107.46%
YoY- 529.93%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 133,249 113,519 5,284 7,079 18,144 61,078 48,277 18.42%
PBT 24,684 25,854 2,204 838 154 3,266 6,013 26.52%
Tax -5,832 -2,601 -1,173 94 -38 -844 -658 43.83%
NP 18,852 23,253 1,031 932 116 2,422 5,355 23.32%
-
NP to SH 18,886 23,291 1,020 926 147 2,256 5,028 24.66%
-
Tax Rate 23.63% 10.06% 53.22% -11.22% 24.68% 25.84% 10.94% -
Total Cost 114,397 90,266 4,253 6,147 18,028 58,656 42,922 17.73%
-
Net Worth 183,197 179,673 144,774 0 115,500 116,542 94,078 11.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 2,672 - -
Div Payout % - - - - - 118.48% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 183,197 179,673 144,774 0 115,500 116,542 94,078 11.74%
NOSH 333,086 332,728 329,032 246,250 209,999 53,459 52,266 36.14%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.15% 20.48% 19.51% 13.17% 0.64% 3.97% 11.09% -
ROE 10.31% 12.96% 0.70% 0.00% 0.13% 1.94% 5.34% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 40.00 34.12 1.61 2.87 8.64 114.25 92.37 -13.01%
EPS 5.67 7.00 0.31 0.37 0.07 4.22 9.62 -8.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.55 0.54 0.44 0.00 0.55 2.18 1.80 -17.92%
Adjusted Per Share Value based on latest NOSH - 246,250
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.19 28.28 1.32 1.76 4.52 15.21 12.03 18.41%
EPS 4.70 5.80 0.25 0.23 0.04 0.56 1.25 24.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.4564 0.4476 0.3606 0.00 0.2877 0.2903 0.2344 11.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.975 0.77 0.83 0.815 0.98 0.52 1.09 -
P/RPS 2.44 2.26 51.68 28.35 11.34 0.46 1.18 12.86%
P/EPS 17.20 11.00 267.74 216.73 1,400.00 12.32 11.33 7.20%
EY 5.82 9.09 0.37 0.46 0.07 8.12 8.83 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 9.62 0.00 -
P/NAPS 1.77 1.43 1.89 0.00 1.78 0.24 0.61 19.41%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/05/13 30/05/12 24/05/11 26/05/10 22/05/09 22/05/08 -
Price 0.92 0.775 0.83 0.80 0.86 0.56 1.14 -
P/RPS 2.30 2.27 51.68 27.83 9.95 0.49 1.23 10.98%
P/EPS 16.23 11.07 267.74 212.74 1,228.57 13.27 11.85 5.37%
EY 6.16 9.03 0.37 0.47 0.08 7.54 8.44 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 1.67 1.44 1.89 0.00 1.56 0.26 0.63 17.63%

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