[MAGNA] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
08-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 5.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Revenue 367,332 114,807 95,507 84,000 138,340 184,835 131,080 18.71%
PBT 41,556 3,277 -14,158 3,661 168 1,738 3,335 52.20%
Tax -10,412 -4,931 -92 -2,043 146 -1,179 -3,872 17.90%
NP 31,144 -1,654 -14,250 1,618 314 559 -537 -
-
NP to SH 30,602 -1,102 -12,696 1,618 314 559 -537 -
-
Tax Rate 25.06% 150.47% - 55.80% -86.90% 67.84% 116.10% -
Total Cost 336,188 116,461 109,757 82,382 138,026 184,276 131,617 16.90%
-
Net Worth 94,078 62,939 48,923 52,558 38,333 46,739 38,638 15.97%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Div 7,271 - - - - - - -
Div Payout % 23.76% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Net Worth 94,078 62,939 48,923 52,558 38,333 46,739 38,638 15.97%
NOSH 52,266 51,589 46,153 44,166 33,333 40,999 33,309 7.79%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
NP Margin 8.48% -1.44% -14.92% 1.93% 0.23% 0.30% -0.41% -
ROE 32.53% -1.75% -25.95% 3.08% 0.82% 1.20% -1.39% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 702.81 222.54 206.93 190.19 415.02 450.82 393.52 10.13%
EPS 58.55 -2.14 -27.51 3.66 0.94 1.36 -1.61 -
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.22 1.06 1.19 1.15 1.14 1.16 7.59%
Adjusted Per Share Value based on latest NOSH - 44,166
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 91.50 28.60 23.79 20.92 34.46 46.04 32.65 18.71%
EPS 7.62 -0.27 -3.16 0.40 0.08 0.14 -0.13 -
DPS 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.1568 0.1219 0.1309 0.0955 0.1164 0.0963 15.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 29/03/02 -
Price 1.09 0.37 0.21 0.36 0.24 0.37 0.47 -
P/RPS 0.16 0.17 0.10 0.19 0.06 0.08 0.12 4.90%
P/EPS 1.86 -17.32 -0.76 9.83 25.48 27.14 -29.15 -
EY 53.72 -5.77 -130.99 10.18 3.93 3.68 -3.43 -
DY 12.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.30 0.20 0.30 0.21 0.32 0.41 6.83%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 25/06/04 31/05/02 -
Price 1.14 0.34 0.21 0.29 0.28 0.42 0.50 -
P/RPS 0.16 0.15 0.10 0.15 0.07 0.09 0.13 3.51%
P/EPS 1.95 -15.92 -0.76 7.92 29.72 30.81 -31.01 -
EY 51.36 -6.28 -130.99 12.63 3.36 3.25 -3.22 -
DY 12.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.28 0.20 0.24 0.24 0.37 0.43 6.56%

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