[MAGNA] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 673.32%
YoY- 140.46%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 107,841 280,766 388,261 170,831 84,572 91,583 153,991 -5.76%
PBT 1,917 30,222 45,983 14,416 -18,337 4,303 2,341 -3.27%
Tax -3,100 -7,785 -12,114 -7,521 418 -1,974 -1,895 8.54%
NP -1,183 22,437 33,869 6,895 -17,919 2,329 446 -
-
NP to SH -862 21,854 33,933 6,318 -15,617 2,182 446 -
-
Tax Rate 161.71% 25.76% 26.34% 52.17% - 45.87% 80.95% -
Total Cost 109,024 258,329 354,392 163,936 102,491 89,254 153,545 -5.54%
-
Net Worth 120,741 122,908 103,589 67,949 45,361 53,907 48,174 16.54%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,121 5,346 7,271 - - - - -
Div Payout % 0.00% 24.46% 21.43% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 120,741 122,908 103,589 67,949 45,361 53,907 48,174 16.54%
NOSH 215,609 53,438 52,851 51,476 46,764 44,551 42,258 31.19%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -1.10% 7.99% 8.72% 4.04% -21.19% 2.54% 0.29% -
ROE -0.71% 17.78% 32.76% 9.30% -34.43% 4.05% 0.93% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.02 525.40 734.62 331.86 180.85 205.57 364.41 -28.16%
EPS -0.40 40.90 64.20 12.27 -33.39 4.90 1.06 -
DPS 0.98 10.00 13.76 0.00 0.00 0.00 0.00 -
NAPS 0.56 2.30 1.96 1.32 0.97 1.21 1.14 -11.16%
Adjusted Per Share Value based on latest NOSH - 51,476
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.92 70.08 96.92 42.64 21.11 22.86 38.44 -5.76%
EPS -0.22 5.46 8.47 1.58 -3.90 0.54 0.11 -
DPS 0.53 1.33 1.82 0.00 0.00 0.00 0.00 -
NAPS 0.3014 0.3068 0.2586 0.1696 0.1132 0.1346 0.1202 16.54%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.81 0.45 0.88 0.34 0.20 0.26 0.40 -
P/RPS 1.62 0.09 0.12 0.10 0.11 0.13 0.11 56.53%
P/EPS -202.60 1.10 1.37 2.77 -0.60 5.31 37.90 -
EY -0.49 90.88 72.96 36.10 -166.97 18.84 2.64 -
DY 1.21 22.22 15.63 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.20 0.45 0.26 0.21 0.21 0.35 26.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 21/08/09 21/08/08 23/08/07 25/08/06 29/08/05 27/08/04 -
Price 0.82 0.51 0.82 0.43 0.22 0.25 0.39 -
P/RPS 1.64 0.10 0.11 0.13 0.12 0.12 0.11 56.85%
P/EPS -205.10 1.25 1.28 3.50 -0.66 5.10 36.95 -
EY -0.49 80.19 78.30 28.54 -151.79 19.59 2.71 -
DY 1.20 19.61 16.78 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.22 0.42 0.33 0.23 0.21 0.34 27.47%

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