[MAGNA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -45.45%
YoY- -3364.34%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 7,432 14,211 7,079 32,935 34,492 30,722 18,144 -44.81%
PBT -6,700 2,211 838 -8,023 -5,045 2,232 154 -
Tax 780 -1,163 94 42 -904 -1,244 -38 -
NP -5,920 1,048 932 -7,981 -5,949 988 116 -
-
NP to SH -5,713 1,053 926 -7,965 -5,476 884 147 -
-
Tax Rate - 52.60% -11.22% - - 55.73% 24.68% -
Total Cost 13,352 13,163 6,147 40,916 40,441 29,734 18,028 -18.12%
-
Net Worth 0 0 0 108,774 119,643 120,741 115,500 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 2,219 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 0 108,774 119,643 120,741 115,500 -
NOSH 339,230 246,646 246,250 221,987 230,084 215,609 209,999 37.63%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -79.66% 7.37% 13.17% -24.23% -17.25% 3.22% 0.64% -
ROE 0.00% 0.00% 0.00% -7.32% -4.58% 0.73% 0.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.19 5.76 2.87 14.84 14.99 14.25 8.64 -59.91%
EPS -1.72 0.43 0.37 -3.59 -2.38 0.41 0.07 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.49 0.52 0.56 0.55 -
Adjusted Per Share Value based on latest NOSH - 221,987
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.85 3.54 1.76 8.20 8.59 7.65 4.52 -44.84%
EPS -1.42 0.26 0.23 -1.98 -1.36 0.22 0.04 -
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.271 0.298 0.3008 0.2877 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.77 1.02 0.815 0.86 0.82 0.81 0.98 -
P/RPS 35.15 17.70 28.35 5.80 5.47 5.68 11.34 112.44%
P/EPS -45.72 238.92 216.73 -23.97 -34.45 197.56 1,400.00 -
EY -2.19 0.42 0.46 -4.17 -2.90 0.51 0.07 -
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.76 1.58 1.45 1.78 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 24/05/11 25/02/11 25/11/10 19/08/10 26/05/10 -
Price 0.81 0.88 0.80 0.82 0.78 0.82 0.86 -
P/RPS 36.97 15.27 27.83 5.53 5.20 5.75 9.95 139.70%
P/EPS -48.10 206.12 212.74 -22.85 -32.77 200.00 1,228.57 -
EY -2.08 0.49 0.47 -4.38 -3.05 0.50 0.08 -
DY 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.67 1.50 1.46 1.56 -

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