[MAGNA] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.07%
YoY- -178.48%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 152,872 273,978 83,929 61,657 97,028 259,897 368,966 -13.65%
PBT 1,325 35,809 11,269 -11,674 -1,415 26,431 38,841 -43.03%
Tax -1,722 -9,194 -12,190 -247 -3,086 -7,789 -11,797 -27.42%
NP -397 26,615 -921 -11,921 -4,501 18,642 27,044 -
-
NP to SH -178 29,596 780 -11,699 -4,201 18,571 27,731 -
-
Tax Rate 129.96% 25.68% 108.17% - - 29.47% 30.37% -
Total Cost 153,269 247,363 84,850 73,578 101,529 241,255 341,922 -12.51%
-
Net Worth 159,787 169,866 146,439 0 119,643 118,069 102,283 7.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,285 4,992 5,002 2,219 2,121 5,346 7,271 -12.39%
Div Payout % 0.00% 16.87% 641.33% 0.00% 0.00% 28.79% 26.22% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 159,787 169,866 146,439 0 119,643 118,069 102,283 7.71%
NOSH 332,890 333,071 332,816 339,230 230,084 53,425 53,551 35.57%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.26% 9.71% -1.10% -19.33% -4.64% 7.17% 7.33% -
ROE -0.11% 17.42% 0.53% 0.00% -3.51% 15.73% 27.11% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 45.92 82.26 25.22 18.18 42.17 486.47 688.99 -36.31%
EPS -0.05 8.89 0.23 -3.45 -1.83 34.76 51.78 -
DPS 1.00 1.50 1.50 0.65 0.92 10.00 13.58 -35.24%
NAPS 0.48 0.51 0.44 0.00 0.52 2.21 1.91 -20.55%
Adjusted Per Share Value based on latest NOSH - 339,230
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 38.08 68.25 20.91 15.36 24.17 64.74 91.91 -13.65%
EPS -0.04 7.37 0.19 -2.91 -1.05 4.63 6.91 -
DPS 0.82 1.24 1.25 0.55 0.53 1.33 1.81 -12.35%
NAPS 0.398 0.4231 0.3648 0.00 0.298 0.2941 0.2548 7.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.995 1.07 0.79 0.77 0.82 0.56 0.80 -
P/RPS 2.17 1.30 3.13 4.24 1.94 0.12 0.12 61.97%
P/EPS -1,860.82 12.04 337.08 -22.33 -44.91 1.61 1.54 -
EY -0.05 8.30 0.30 -4.48 -2.23 62.07 64.73 -
DY 1.01 1.40 1.90 0.85 1.12 17.86 16.97 -37.50%
P/NAPS 2.07 2.10 1.80 0.00 1.58 0.25 0.42 30.43%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 20/11/08 -
Price 0.93 1.28 0.78 0.81 0.78 0.74 0.49 -
P/RPS 2.03 1.56 3.09 4.46 1.85 0.15 0.07 75.23%
P/EPS -1,739.26 14.41 332.82 -23.49 -42.72 2.13 0.95 -
EY -0.06 6.94 0.30 -4.26 -2.34 46.97 105.68 -
DY 1.08 1.17 1.92 0.81 1.18 13.51 27.71 -41.75%
P/NAPS 1.94 2.51 1.77 0.00 1.50 0.33 0.26 39.76%

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