[MAGNA] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -134.12%
YoY- -286.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,144 7,432 34,492 45,305 66,174 85,469 5,665 -1.59%
PBT -2,001 -6,700 -5,045 -1,713 2,078 9,220 -2,995 -6.49%
Tax -7,508 780 -904 -918 -914 -1,231 0 -
NP -9,509 -5,920 -5,949 -2,631 1,164 7,989 -2,995 21.21%
-
NP to SH -9,452 -5,713 -5,476 -2,137 1,146 7,348 -2,706 23.15%
-
Tax Rate - - - - 43.98% 13.35% - -
Total Cost 14,653 13,352 40,441 47,936 65,010 77,480 8,660 9.15%
-
Net Worth 146,439 0 119,643 118,069 102,283 75,179 49,625 19.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 146,439 0 119,643 118,069 102,283 75,179 49,625 19.74%
NOSH 332,816 339,230 230,084 53,425 53,551 51,492 46,816 38.62%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -184.86% -79.66% -17.25% -5.81% 1.76% 9.35% -52.87% -
ROE -6.45% 0.00% -4.58% -1.81% 1.12% 9.77% -5.45% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.55 2.19 14.99 84.80 123.57 165.98 12.10 -28.97%
EPS -2.84 -1.72 -2.38 -4.00 2.14 14.27 -5.78 -11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.00 0.52 2.21 1.91 1.46 1.06 -13.61%
Adjusted Per Share Value based on latest NOSH - 53,425
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.28 1.85 8.59 11.29 16.48 21.29 1.41 -1.59%
EPS -2.35 -1.42 -1.36 -0.53 0.29 1.83 -0.67 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3648 0.00 0.298 0.2941 0.2548 0.1873 0.1236 19.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.77 0.82 0.56 0.80 0.58 0.23 -
P/RPS 51.11 35.15 5.47 0.66 0.65 0.35 1.90 73.01%
P/EPS -27.82 -45.72 -34.45 -14.00 37.38 4.06 -3.98 38.23%
EY -3.59 -2.19 -2.90 -7.14 2.68 24.60 -25.13 -27.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.00 1.58 0.25 0.42 0.40 0.22 41.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 23/11/06 -
Price 0.78 0.81 0.78 0.74 0.49 0.94 0.25 -
P/RPS 50.47 36.97 5.20 0.87 0.40 0.57 2.07 70.20%
P/EPS -27.46 -48.10 -32.77 -18.50 22.90 6.59 -4.33 36.01%
EY -3.64 -2.08 -3.05 -5.41 4.37 15.18 -23.12 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 1.50 0.33 0.26 0.64 0.24 39.47%

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