[MAGNA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 106.7%
YoY- -92.9%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 42,810 28,455 42,911 26,624 40,350 25,065 27,809 33.42%
PBT 524 -116 1,791 -391 -1,117 -348 -1,426 -
Tax -280 -284 162 480 1,117 348 1,426 -
NP 244 -400 1,953 89 0 0 0 -
-
NP to SH 244 -400 1,953 89 -1,329 -463 -4,922 -
-
Tax Rate 53.44% - -9.05% - - - - -
Total Cost 42,566 28,855 40,958 26,535 40,350 25,065 27,809 32.91%
-
Net Worth 38,438 38,333 33,306 36,588 37,305 38,638 39,629 -2.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 38,438 38,333 33,306 36,588 37,305 38,638 39,629 -2.01%
NOSH 33,424 33,333 33,306 32,962 33,308 33,309 33,301 0.24%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.57% -1.41% 4.55% 0.33% 0.00% 0.00% 0.00% -
ROE 0.63% -1.04% 5.86% 0.24% -3.56% -1.20% -12.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 128.08 85.37 128.84 80.77 121.14 75.25 83.51 33.09%
EPS 0.73 -1.20 5.86 0.27 -3.99 -1.39 -14.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.15 1.00 1.11 1.12 1.16 1.19 -2.25%
Adjusted Per Share Value based on latest NOSH - 32,962
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.66 7.09 10.69 6.63 10.05 6.24 6.93 33.35%
EPS 0.06 -0.10 0.49 0.02 -0.33 -0.12 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0955 0.083 0.0911 0.0929 0.0963 0.0987 -1.97%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.31 0.24 0.30 0.35 0.41 0.47 0.53 -
P/RPS 0.24 0.28 0.23 0.43 0.34 0.62 0.63 -47.54%
P/EPS 42.47 -20.00 5.12 129.63 -10.28 -33.81 -3.59 -
EY 2.35 -5.00 19.55 0.77 -9.73 -2.96 -27.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.30 0.32 0.37 0.41 0.45 -28.92%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 26/02/03 28/11/02 29/08/02 31/05/02 15/04/02 -
Price 0.33 0.28 0.25 0.36 0.43 0.50 0.44 -
P/RPS 0.26 0.33 0.19 0.45 0.35 0.66 0.53 -37.87%
P/EPS 45.21 -23.33 4.26 133.33 -10.78 -35.97 -2.98 -
EY 2.21 -4.29 23.46 0.75 -9.28 -2.78 -33.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.25 0.32 0.38 0.43 0.37 -15.02%

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