[MAGNA] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -64.38%
YoY- 458.89%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 18,144 61,078 48,277 25,384 12,184 24,697 28,455 -6.22%
PBT 154 3,266 6,013 2,091 207 698 -116 -
Tax -38 -844 -658 -1,011 -117 -486 -284 -24.95%
NP 116 2,422 5,355 1,080 90 212 -400 -
-
NP to SH 147 2,256 5,028 1,006 180 212 -400 -
-
Tax Rate 24.68% 25.84% 10.94% 48.35% 56.52% 69.63% - -
Total Cost 18,028 58,656 42,922 24,304 12,094 24,485 28,855 -6.49%
-
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div - 2,672 - - - - - -
Div Payout % - 118.48% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 115,500 116,542 94,078 62,939 48,923 52,558 38,333 17.05%
NOSH 209,999 53,459 52,266 51,589 46,153 44,166 33,333 30.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 0.64% 3.97% 11.09% 4.25% 0.74% 0.86% -1.41% -
ROE 0.13% 1.94% 5.34% 1.60% 0.37% 0.40% -1.04% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 8.64 114.25 92.37 49.20 26.40 55.92 85.37 -27.88%
EPS 0.07 4.22 9.62 1.95 0.39 0.48 -1.20 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 2.18 1.80 1.22 1.06 1.19 1.15 -9.99%
Adjusted Per Share Value based on latest NOSH - 51,589
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 4.52 15.21 12.03 6.32 3.04 6.15 7.09 -6.22%
EPS 0.04 0.56 1.25 0.25 0.04 0.05 -0.10 -
DPS 0.00 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2877 0.2903 0.2344 0.1568 0.1219 0.1309 0.0955 17.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 0.98 0.52 1.09 0.37 0.21 0.36 0.24 -
P/RPS 11.34 0.46 1.18 0.75 0.80 0.64 0.28 69.61%
P/EPS 1,400.00 12.32 11.33 18.97 53.85 75.00 -20.00 -
EY 0.07 8.12 8.83 5.27 1.86 1.33 -5.00 -
DY 0.00 9.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.24 0.61 0.30 0.20 0.30 0.21 35.67%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 26/05/10 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 -
Price 0.86 0.56 1.14 0.34 0.21 0.29 0.28 -
P/RPS 9.95 0.49 1.23 0.69 0.80 0.52 0.33 62.61%
P/EPS 1,228.57 13.27 11.85 17.44 53.85 60.42 -23.33 -
EY 0.08 7.54 8.44 5.74 1.86 1.66 -4.29 -
DY 0.00 8.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.26 0.63 0.28 0.20 0.24 0.24 30.62%

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