[MAGNA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 209.13%
YoY- 17.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 75,144 52,936 23,376 54,354 42,911 27,809 48,059 7.73%
PBT 6,591 -16,382 2,007 2,777 1,791 -1,426 -5,978 -
Tax -3,503 965 -616 -482 162 1,426 5,978 -
NP 3,088 -15,417 1,391 2,295 1,953 0 0 -
-
NP to SH 2,824 -13,900 1,391 2,295 1,953 -4,922 -1,889 -
-
Tax Rate 53.15% - 30.69% 17.36% -9.05% - - -
Total Cost 72,056 68,353 21,985 52,059 40,958 27,809 48,059 6.97%
-
Net Worth 47,114 50,402 42,492 48,813 33,306 39,629 61,300 -4.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 47,114 50,402 42,492 48,813 33,306 39,629 61,300 -4.29%
NOSH 47,114 46,240 42,492 39,365 33,306 33,301 33,315 5.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.11% -29.12% 5.95% 4.22% 4.55% 0.00% 0.00% -
ROE 5.99% -27.58% 3.27% 4.70% 5.86% -12.42% -3.08% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 159.49 114.48 55.01 138.08 128.84 83.51 144.25 1.68%
EPS 5.97 -30.06 3.28 5.83 5.86 -14.78 -5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 1.00 1.24 1.00 1.19 1.84 -9.65%
Adjusted Per Share Value based on latest NOSH - 39,365
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.76 13.21 5.83 13.57 10.71 6.94 12.00 7.72%
EPS 0.70 -3.47 0.35 0.57 0.49 -1.23 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1176 0.1258 0.1061 0.1218 0.0831 0.0989 0.153 -4.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.19 0.40 0.40 0.30 0.53 0.24 -
P/RPS 0.16 0.17 0.73 0.29 0.23 0.63 0.17 -1.00%
P/EPS 4.17 -0.63 12.22 6.86 5.12 -3.59 -4.23 -
EY 23.98 -158.21 8.18 14.58 19.55 -27.89 -23.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.40 0.32 0.30 0.45 0.13 11.50%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 28/02/01 -
Price 0.34 0.22 0.39 0.37 0.25 0.44 0.24 -
P/RPS 0.21 0.19 0.71 0.27 0.19 0.53 0.17 3.58%
P/EPS 5.67 -0.73 11.91 6.35 4.26 -2.98 -4.23 -
EY 17.63 -136.64 8.39 15.76 23.46 -33.59 -23.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.39 0.30 0.25 0.37 0.13 17.37%

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