[MAGNA] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.5%
YoY- -46.31%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,697 23,376 23,961 11,966 43,851 54,354 43,820 -31.74%
PBT 698 2,007 -171 1,127 557 2,777 -2,120 -
Tax -486 -616 55 -996 -434 -482 17 -
NP 212 1,391 -116 131 123 2,295 -2,103 -
-
NP to SH 212 1,391 -116 131 123 2,295 -2,103 -
-
Tax Rate 69.63% 30.69% - 88.38% 77.92% 17.36% - -
Total Cost 24,485 21,985 24,077 11,835 43,728 52,059 45,923 -34.22%
-
Net Worth 52,558 42,492 48,977 48,174 46,739 48,813 41,914 16.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 52,558 42,492 48,977 48,174 46,739 48,813 41,914 16.26%
NOSH 44,166 42,492 42,962 42,258 40,999 39,365 36,447 13.64%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.86% 5.95% -0.48% 1.09% 0.28% 4.22% -4.80% -
ROE 0.40% 3.27% -0.24% 0.27% 0.26% 4.70% -5.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 55.92 55.01 55.77 28.32 106.95 138.08 120.23 -39.94%
EPS 0.48 3.28 -0.27 0.31 0.30 5.83 -5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.00 1.14 1.14 1.14 1.24 1.15 2.30%
Adjusted Per Share Value based on latest NOSH - 42,258
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.15 5.82 5.97 2.98 10.92 13.54 10.92 -31.77%
EPS 0.05 0.35 -0.03 0.03 0.03 0.57 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1059 0.122 0.12 0.1164 0.1216 0.1044 16.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.36 0.40 0.37 0.40 0.37 0.40 0.44 -
P/RPS 0.64 0.73 0.66 1.41 0.35 0.29 0.37 44.04%
P/EPS 75.00 12.22 -137.04 129.03 123.33 6.86 -7.63 -
EY 1.33 8.18 -0.73 0.78 0.81 14.58 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.32 0.35 0.32 0.32 0.38 -14.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 08/06/05 28/02/05 29/11/04 27/08/04 25/06/04 27/02/04 20/11/03 -
Price 0.29 0.39 0.42 0.39 0.42 0.37 0.44 -
P/RPS 0.52 0.71 0.75 1.38 0.39 0.27 0.37 25.44%
P/EPS 60.42 11.91 -155.56 125.81 140.00 6.35 -7.63 -
EY 1.66 8.39 -0.64 0.79 0.71 15.76 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.39 0.37 0.34 0.37 0.30 0.38 -26.36%

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