[MAGNA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 111.76%
YoY- -85.66%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 101,607 108,020 103,154 169,439 134,950 113,885 175,512 -8.70%
PBT 1,393 -13,667 3,520 1,065 -64 3,477 -17,133 -
Tax -4,037 -461 -1,991 -1,029 315 -3,479 18,050 -
NP -2,644 -14,128 1,529 36 251 -2 917 -
-
NP to SH -1,928 -12,664 1,529 36 251 -2 -13,880 -28.02%
-
Tax Rate 289.81% - 56.56% 96.62% - 100.06% - -
Total Cost 104,251 122,148 101,625 169,403 134,699 113,887 174,595 -8.23%
-
Net Worth 47,114 50,402 42,492 48,813 33,306 39,629 39,645 2.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 47,114 50,402 42,492 48,813 33,306 39,629 39,645 2.91%
NOSH 47,114 46,240 42,492 39,365 33,306 33,301 33,315 5.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -2.60% -13.08% 1.48% 0.02% 0.19% 0.00% 0.52% -
ROE -4.09% -25.13% 3.60% 0.07% 0.75% -0.01% -35.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 215.66 233.60 242.76 430.43 405.18 341.98 526.81 -13.82%
EPS -4.09 -27.39 3.60 0.09 0.75 -0.01 -41.66 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.09 1.00 1.24 1.00 1.19 1.19 -2.85%
Adjusted Per Share Value based on latest NOSH - 39,365
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.31 26.91 25.70 42.21 33.62 28.37 43.72 -8.70%
EPS -0.48 -3.15 0.38 0.01 0.06 0.00 -3.46 -28.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1256 0.1059 0.1216 0.083 0.0987 0.0988 2.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.19 0.40 0.40 0.30 0.53 0.24 -
P/RPS 0.12 0.08 0.16 0.09 0.07 0.15 0.05 15.70%
P/EPS -6.11 -0.69 11.12 437.39 39.81 -8,824.97 -0.58 48.03%
EY -16.37 -144.14 9.00 0.23 2.51 -0.01 -173.59 -32.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.40 0.32 0.30 0.45 0.20 3.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 28/02/01 -
Price 0.34 0.22 0.39 0.37 0.25 0.44 0.24 -
P/RPS 0.16 0.09 0.16 0.09 0.06 0.13 0.05 21.38%
P/EPS -8.31 -0.80 10.84 404.59 33.17 -7,326.39 -0.58 55.81%
EY -12.04 -124.49 9.23 0.25 3.01 -0.01 -173.59 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.39 0.30 0.25 0.37 0.20 9.24%

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