[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.84%
YoY- -484.47%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 180,044 101,536 80,809 35,284 41,596 48,736 108,020 40.70%
PBT 21,640 8,364 3,596 -6,930 -4,406 828 -12,802 -
Tax -8,036 -4,044 -3,503 -712 -1,068 -468 -461 575.82%
NP 13,604 4,320 93 -7,642 -5,474 360 -13,263 -
-
NP to SH 12,400 4,024 118 -6,336 -4,092 720 -12,664 -
-
Tax Rate 37.13% 48.35% 97.41% - - 56.52% - -
Total Cost 166,440 97,216 80,716 42,926 47,070 48,376 121,283 23.56%
-
Net Worth 67,973 62,939 57,120 49,626 45,414 48,923 46,698 28.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 67,973 62,939 57,120 49,626 45,414 48,923 46,698 28.52%
NOSH 51,495 51,589 47,600 46,817 46,819 46,153 46,235 7.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.56% 4.25% 0.12% -21.66% -13.16% 0.74% -12.28% -
ROE 18.24% 6.39% 0.21% -12.77% -9.01% 1.47% -27.12% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 349.63 196.81 169.77 75.36 88.84 105.59 233.63 30.93%
EPS 24.08 7.80 0.25 -13.53 -8.74 1.56 -27.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.20 1.06 0.97 1.06 1.01 19.59%
Adjusted Per Share Value based on latest NOSH - 46,816
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.85 25.29 20.13 8.79 10.36 12.14 26.91 40.70%
EPS 3.09 1.00 0.03 -1.58 -1.02 0.18 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1568 0.1423 0.1236 0.1131 0.1219 0.1163 28.53%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.37 0.25 0.23 0.20 0.21 0.19 -
P/RPS 0.10 0.19 0.15 0.31 0.23 0.20 0.08 16.08%
P/EPS 1.41 4.74 100.85 -1.70 -2.29 13.46 -0.69 -
EY 70.82 21.08 0.99 -58.84 -43.70 7.43 -144.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.21 0.22 0.21 0.20 0.19 23.32%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 27/02/07 23/11/06 25/08/06 05/06/06 27/02/06 -
Price 0.43 0.34 0.34 0.25 0.22 0.21 0.22 -
P/RPS 0.12 0.17 0.20 0.33 0.25 0.20 0.09 21.20%
P/EPS 1.79 4.36 137.15 -1.85 -2.52 13.46 -0.80 -
EY 56.00 22.94 0.73 -54.13 -39.73 7.43 -124.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.28 0.24 0.23 0.20 0.22 31.13%

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