[MAGNA] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 177.62%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 35,688 14,211 30,722 72,900 85,567 64,638 8,614 26.70%
PBT 19,971 2,211 2,232 8,645 13,156 8,729 -2,410 -
Tax -4,918 -1,163 -1,244 -2,110 -4,709 -3,007 -417 50.81%
NP 15,053 1,048 988 6,535 8,447 5,722 -2,827 -
-
NP to SH 15,100 1,053 884 6,263 8,525 5,194 -2,226 -
-
Tax Rate 24.63% 52.60% 55.73% 24.41% 35.79% 34.45% - -
Total Cost 20,635 13,163 29,734 66,365 77,120 58,916 11,441 10.31%
-
Net Worth 162,973 0 120,741 122,908 103,589 67,949 45,361 23.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 162,973 0 120,741 122,908 103,589 67,949 45,361 23.73%
NOSH 332,599 246,646 215,609 53,438 52,851 51,476 46,764 38.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 42.18% 7.37% 3.22% 8.96% 9.87% 8.85% -32.82% -
ROE 9.27% 0.00% 0.73% 5.10% 8.23% 7.64% -4.91% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.73 5.76 14.25 136.42 161.90 125.57 18.42 -8.60%
EPS 4.54 0.43 0.41 11.72 16.13 10.09 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.56 2.30 1.96 1.32 0.97 -10.74%
Adjusted Per Share Value based on latest NOSH - 53,438
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.89 3.54 7.65 18.16 21.32 16.10 2.15 26.66%
EPS 3.76 0.26 0.22 1.56 2.12 1.29 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.00 0.3008 0.3062 0.258 0.1693 0.113 23.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.81 1.02 0.81 0.45 0.88 0.34 0.20 -
P/RPS 7.55 17.70 5.68 0.33 0.54 0.27 1.09 38.02%
P/EPS 17.84 238.92 197.56 3.84 5.46 3.37 -4.20 -
EY 5.60 0.42 0.51 26.04 18.33 29.68 -23.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.45 0.20 0.45 0.26 0.21 40.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 25/08/06 -
Price 0.82 0.88 0.82 0.51 0.82 0.43 0.22 -
P/RPS 7.64 15.27 5.75 0.37 0.51 0.34 1.19 36.29%
P/EPS 18.06 206.12 200.00 4.35 5.08 4.26 -4.62 -
EY 5.54 0.49 0.50 22.98 19.67 23.47 -21.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 1.46 0.22 0.42 0.33 0.23 39.11%

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