[MAGNA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1299.14%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 168,948 75,144 52,936 23,376 54,354 42,911 27,809 35.06%
PBT 17,594 6,591 -16,382 2,007 2,777 1,791 -1,426 -
Tax -5,516 -3,503 965 -616 -482 162 1,426 -
NP 12,078 3,088 -15,417 1,391 2,295 1,953 0 -
-
NP to SH 13,032 2,824 -13,900 1,391 2,295 1,953 -4,922 -
-
Tax Rate 31.35% 53.15% - 30.69% 17.36% -9.05% - -
Total Cost 156,870 72,056 68,353 21,985 52,059 40,958 27,809 33.40%
-
Net Worth 88,772 47,114 50,402 42,492 48,813 33,306 39,629 14.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,612 - - - - - - -
Div Payout % 27.72% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 88,772 47,114 50,402 42,492 48,813 33,306 39,629 14.38%
NOSH 51,611 47,114 46,240 42,492 39,365 33,306 33,301 7.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.15% 4.11% -29.12% 5.95% 4.22% 4.55% 0.00% -
ROE 14.68% 5.99% -27.58% 3.27% 4.70% 5.86% -12.42% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 327.34 159.49 114.48 55.01 138.08 128.84 83.51 25.55%
EPS 25.25 5.97 -30.06 3.28 5.83 5.86 -14.78 -
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.00 1.09 1.00 1.24 1.00 1.19 6.32%
Adjusted Per Share Value based on latest NOSH - 42,492
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 42.17 18.76 13.21 5.83 13.57 10.71 6.94 35.06%
EPS 3.25 0.70 -3.47 0.35 0.57 0.49 -1.23 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 0.1176 0.1258 0.1061 0.1218 0.0831 0.0989 14.38%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.25 0.25 0.19 0.40 0.40 0.30 0.53 -
P/RPS 0.38 0.16 0.17 0.73 0.29 0.23 0.63 -8.07%
P/EPS 4.95 4.17 -0.63 12.22 6.86 5.12 -3.59 -
EY 20.20 23.98 -158.21 8.18 14.58 19.55 -27.89 -
DY 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.25 0.17 0.40 0.32 0.30 0.45 8.39%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 -
Price 1.27 0.34 0.22 0.39 0.37 0.25 0.44 -
P/RPS 0.39 0.21 0.19 0.71 0.27 0.19 0.53 -4.98%
P/EPS 5.03 5.67 -0.73 11.91 6.35 4.26 -2.98 -
EY 19.88 17.63 -136.64 8.39 15.76 23.46 -33.59 -
DY 5.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.34 0.20 0.39 0.30 0.25 0.37 12.24%

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