[MAGNA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -45.45%
YoY- -3364.34%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 12,262 150,338 37,813 32,935 13,670 80,614 168,948 -35.38%
PBT -1,533 13,638 -8,905 -8,023 1,244 16,233 17,594 -
Tax 477 -3,486 1,409 42 -900 -3,917 -5,516 -
NP -1,056 10,152 -7,496 -7,981 344 12,316 12,078 -
-
NP to SH -1,117 10,108 -5,888 -7,965 244 12,189 13,032 -
-
Tax Rate - 25.56% - - 72.35% 24.13% 31.35% -
Total Cost 13,318 140,186 45,309 40,916 13,326 68,298 156,870 -33.67%
-
Net Worth 157,694 156,434 130,061 108,774 117,226 114,405 88,772 10.04%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,285 4,992 5,002 2,219 2,121 2,673 3,612 -1.56%
Div Payout % 0.00% 49.39% 0.00% 0.00% 869.57% 21.93% 27.72% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 157,694 156,434 130,061 108,774 117,226 114,405 88,772 10.04%
NOSH 328,529 332,839 333,490 221,987 53,043 53,460 51,611 36.09%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -8.61% 6.75% -19.82% -24.23% 2.52% 15.28% 7.15% -
ROE -0.71% 6.46% -4.53% -7.32% 0.21% 10.65% 14.68% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.73 45.17 11.34 14.84 25.77 150.79 327.34 -52.53%
EPS -0.34 3.04 -1.77 -3.59 0.46 22.80 25.25 -
DPS 1.00 1.50 1.50 1.00 4.00 5.00 7.00 -27.67%
NAPS 0.48 0.47 0.39 0.49 2.21 2.14 1.72 -19.14%
Adjusted Per Share Value based on latest NOSH - 221,987
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.06 37.53 9.44 8.22 3.41 20.12 42.17 -35.39%
EPS -0.28 2.52 -1.47 -1.99 0.06 3.04 3.25 -
DPS 0.82 1.25 1.25 0.55 0.53 0.67 0.90 -1.53%
NAPS 0.3936 0.3905 0.3247 0.2715 0.2926 0.2856 0.2216 10.03%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.18 0.75 0.82 0.86 0.75 0.55 1.25 -
P/RPS 31.62 1.66 7.23 5.80 2.91 0.36 0.38 108.80%
P/EPS -347.06 24.70 -46.44 -23.97 163.04 2.41 4.95 -
EY -0.29 4.05 -2.15 -4.17 0.61 41.45 20.20 -
DY 0.85 2.00 1.83 1.16 5.33 9.09 5.60 -26.94%
P/NAPS 2.46 1.60 2.10 1.76 0.34 0.26 0.73 22.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 22/02/12 25/02/11 24/02/10 19/02/09 27/02/08 -
Price 1.03 0.77 0.86 0.82 0.91 0.55 1.27 -
P/RPS 27.60 1.70 7.58 5.53 3.53 0.36 0.39 103.24%
P/EPS -302.94 25.35 -48.71 -22.85 197.83 2.41 5.03 -
EY -0.33 3.94 -2.05 -4.38 0.51 41.45 19.88 -
DY 0.97 1.95 1.74 1.22 4.40 9.09 5.51 -25.11%
P/NAPS 2.15 1.64 2.21 1.67 0.41 0.26 0.74 19.43%

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