[MAGNA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.66%
YoY- 84.78%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 192,953 280,632 344,439 101,607 108,020 103,154 169,439 2.18%
PBT 11,442 37,480 37,634 1,393 -13,667 3,520 1,065 48.49%
Tax -4,772 -10,198 -10,765 -4,037 -461 -1,991 -1,029 29.10%
NP 6,670 27,282 26,869 -2,644 -14,128 1,529 36 138.57%
-
NP to SH 6,626 26,888 26,580 -1,928 -12,664 1,529 36 138.31%
-
Tax Rate 41.71% 27.21% 28.60% 289.81% - 56.56% 96.62% -
Total Cost 186,283 253,350 317,570 104,251 122,148 101,625 169,403 1.59%
-
Net Worth 117,226 114,405 88,772 47,114 50,402 42,492 48,813 15.70%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,794 2,673 3,612 - - - - -
Div Payout % 72.36% 9.94% 13.59% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 117,226 114,405 88,772 47,114 50,402 42,492 48,813 15.70%
NOSH 53,043 53,460 51,611 47,114 46,240 42,492 39,365 5.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.46% 9.72% 7.80% -2.60% -13.08% 1.48% 0.02% -
ROE 5.65% 23.50% 29.94% -4.09% -25.13% 3.60% 0.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 363.76 524.93 667.36 215.66 233.60 242.76 430.43 -2.76%
EPS 12.49 50.30 51.50 -4.09 -27.39 3.60 0.09 127.36%
DPS 9.00 5.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.14 1.72 1.00 1.09 1.00 1.24 10.10%
Adjusted Per Share Value based on latest NOSH - 47,114
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 48.16 70.05 85.98 25.36 26.96 25.75 42.29 2.18%
EPS 1.65 6.71 6.63 -0.48 -3.16 0.38 0.01 134.01%
DPS 1.20 0.67 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.2856 0.2216 0.1176 0.1258 0.1061 0.1218 15.71%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.55 1.25 0.25 0.19 0.40 0.40 -
P/RPS 0.21 0.10 0.19 0.12 0.08 0.16 0.09 15.15%
P/EPS 6.00 1.09 2.43 -6.11 -0.69 11.12 437.39 -51.04%
EY 16.66 91.45 41.20 -16.37 -144.14 9.00 0.23 104.03%
DY 12.00 9.09 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.73 0.25 0.17 0.40 0.32 1.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 27/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.91 0.55 1.27 0.34 0.22 0.39 0.37 -
P/RPS 0.25 0.10 0.19 0.16 0.09 0.16 0.09 18.54%
P/EPS 7.28 1.09 2.47 -8.31 -0.80 10.84 404.59 -48.77%
EY 13.73 91.45 40.55 -12.04 -124.49 9.23 0.25 94.84%
DY 9.89 9.09 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.26 0.74 0.34 0.20 0.39 0.30 5.33%

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