[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -93.41%
YoY- -143.02%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 113,820 134,950 122,718 130,830 100,260 105,497 103,584 6.49%
PBT -464 -65 -2,476 -2,930 -1,392 4,511 7,916 -
Tax -1,136 316 206 2,930 1,392 -4,017 -694 38.93%
NP -1,600 251 -2,269 0 0 494 7,221 -
-
NP to SH -1,600 251 -2,269 -3,582 -1,852 494 7,221 -
-
Tax Rate - - - - - 89.05% 8.77% -
Total Cost 115,420 134,699 124,987 130,830 100,260 105,003 96,362 12.79%
-
Net Worth 38,333 38,627 36,971 37,284 38,638 39,720 44,633 -9.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 38,333 38,627 36,971 37,284 38,638 39,720 44,633 -9.65%
NOSH 33,333 33,300 33,307 33,289 33,309 33,378 33,308 0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.41% 0.19% -1.85% 0.00% 0.00% 0.47% 6.97% -
ROE -4.17% 0.65% -6.14% -9.61% -4.79% 1.24% 16.18% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 341.46 405.26 368.44 393.00 301.00 316.06 310.98 6.43%
EPS -4.80 0.75 -6.81 -10.76 -5.56 1.48 21.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.11 1.12 1.16 1.19 1.34 -9.69%
Adjusted Per Share Value based on latest NOSH - 33,308
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.35 33.62 30.57 32.59 24.98 26.28 25.80 6.49%
EPS -0.40 0.06 -0.57 -0.89 -0.46 0.12 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0962 0.0921 0.0929 0.0963 0.0989 0.1112 -9.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.24 0.30 0.35 0.41 0.47 0.53 0.29 -
P/RPS 0.07 0.07 0.09 0.10 0.16 0.17 0.09 -15.43%
P/EPS -5.00 39.80 -5.14 -3.81 -8.45 35.81 1.34 -
EY -20.00 2.51 -19.47 -26.24 -11.83 2.79 74.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.32 0.37 0.41 0.45 0.22 -3.05%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 28/11/02 29/08/02 31/05/02 15/04/02 14/01/02 -
Price 0.28 0.25 0.36 0.43 0.50 0.44 0.55 -
P/RPS 0.08 0.06 0.10 0.11 0.17 0.14 0.18 -41.79%
P/EPS -5.83 33.17 -5.28 -4.00 -8.99 29.73 2.54 -
EY -17.14 3.02 -18.93 -25.02 -11.12 3.36 39.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.32 0.38 0.43 0.37 0.41 -30.04%

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