[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1074.82%
YoY- 4436.11%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,084 44,246 24,697 99,381 76,005 52,044 43,851 16.40%
PBT 3,580 3,332 698 3,625 1,515 1,687 557 245.29%
Tax -1,426 -1,413 -486 -1,992 -1,376 -1,431 -434 120.85%
NP 2,154 1,919 212 1,633 139 256 123 573.18%
-
NP to SH 1,236 907 212 1,633 139 256 123 365.01%
-
Tax Rate 39.83% 42.41% 69.63% 54.95% 90.83% 84.83% 77.92% -
Total Cost 52,930 42,327 24,485 97,748 75,866 51,788 43,728 13.56%
-
Net Worth 56,013 54,062 52,558 58,357 48,018 48,639 46,739 12.81%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 56,013 54,062 52,558 58,357 48,018 48,639 46,739 12.81%
NOSH 46,292 44,679 44,166 41,984 42,121 42,666 40,999 8.42%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.91% 4.34% 0.86% 1.64% 0.18% 0.49% 0.28% -
ROE 2.21% 1.68% 0.40% 2.80% 0.29% 0.53% 0.26% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 118.99 99.03 55.92 236.71 180.44 121.98 106.95 7.36%
EPS 2.67 2.04 0.48 3.89 0.33 0.60 0.30 328.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.19 1.39 1.14 1.14 1.14 4.04%
Adjusted Per Share Value based on latest NOSH - 42,492
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.72 11.02 6.15 24.76 18.93 12.96 10.92 16.41%
EPS 0.31 0.23 0.05 0.41 0.03 0.06 0.03 373.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1395 0.1347 0.1309 0.1454 0.1196 0.1212 0.1164 12.81%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.28 0.26 0.36 0.40 0.37 0.40 0.37 -
P/RPS 0.24 0.26 0.64 0.17 0.21 0.33 0.35 -22.22%
P/EPS 10.49 12.81 75.00 10.28 112.12 66.67 123.33 -80.63%
EY 9.54 7.81 1.33 9.72 0.89 1.50 0.81 416.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.30 0.29 0.32 0.35 0.32 -19.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/12/05 29/08/05 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 -
Price 0.17 0.25 0.29 0.39 0.42 0.39 0.42 -
P/RPS 0.14 0.25 0.52 0.16 0.23 0.32 0.39 -49.45%
P/EPS 6.37 12.32 60.42 10.03 127.27 65.00 140.00 -87.23%
EY 15.71 8.12 1.66 9.97 0.79 1.54 0.71 686.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.24 0.28 0.37 0.34 0.37 -47.65%

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