[MAGNA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -15.02%
YoY- -33.03%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 83,929 61,657 97,028 259,897 368,966 250,635 79,399 0.92%
PBT 11,269 -11,674 -1,415 26,431 38,841 26,631 -21,580 -
Tax -12,190 -247 -3,086 -7,789 -11,797 -8,752 431 -
NP -921 -11,921 -4,501 18,642 27,044 17,879 -21,149 -40.65%
-
NP to SH 780 -11,699 -4,201 18,571 27,731 16,372 -18,652 -
-
Tax Rate 108.17% - - 29.47% 30.37% 32.86% - -
Total Cost 84,850 73,578 101,529 241,255 341,922 232,756 100,548 -2.78%
-
Net Worth 146,439 0 119,643 118,069 102,283 75,179 49,625 19.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,002 2,219 2,121 5,346 7,271 - - -
Div Payout % 641.33% 0.00% 0.00% 28.79% 26.22% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 146,439 0 119,643 118,069 102,283 75,179 49,625 19.74%
NOSH 332,816 339,230 230,084 53,425 53,551 51,492 46,816 38.62%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.10% -19.33% -4.64% 7.17% 7.33% 7.13% -26.64% -
ROE 0.53% 0.00% -3.51% 15.73% 27.11% 21.78% -37.59% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.22 18.18 42.17 486.47 688.99 486.74 169.60 -27.19%
EPS 0.23 -3.45 -1.83 34.76 51.78 31.79 -39.84 -
DPS 1.50 0.65 0.92 10.00 13.58 0.00 0.00 -
NAPS 0.44 0.00 0.52 2.21 1.91 1.46 1.06 -13.61%
Adjusted Per Share Value based on latest NOSH - 53,425
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.91 15.36 24.17 64.74 91.91 62.43 19.78 0.92%
EPS 0.19 -2.91 -1.05 4.63 6.91 4.08 -4.65 -
DPS 1.25 0.55 0.53 1.33 1.81 0.00 0.00 -
NAPS 0.3648 0.00 0.298 0.2941 0.2548 0.1873 0.1236 19.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.77 0.82 0.56 0.80 0.58 0.23 -
P/RPS 3.13 4.24 1.94 0.12 0.12 0.12 0.14 67.76%
P/EPS 337.08 -22.33 -44.91 1.61 1.54 1.82 -0.58 -
EY 0.30 -4.48 -2.23 62.07 64.73 54.82 -173.22 -
DY 1.90 0.85 1.12 17.86 16.97 0.00 0.00 -
P/NAPS 1.80 0.00 1.58 0.25 0.42 0.40 0.22 41.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 22/11/07 23/11/06 -
Price 0.78 0.81 0.78 0.74 0.49 0.94 0.25 -
P/RPS 3.09 4.46 1.85 0.15 0.07 0.19 0.15 65.49%
P/EPS 332.82 -23.49 -42.72 2.13 0.95 2.96 -0.63 -
EY 0.30 -4.26 -2.34 46.97 105.68 33.82 -159.36 -
DY 1.92 0.81 1.18 13.51 27.71 0.00 0.00 -
P/NAPS 1.77 0.00 1.50 0.33 0.26 0.64 0.24 39.47%

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