[MAGNA] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -61.42%
YoY- 399.8%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 80,614 66,174 85,567 48,277 168,948 85,469 64,638 15.78%
PBT 16,233 2,078 13,156 6,013 17,594 9,220 8,729 50.94%
Tax -3,917 -914 -4,709 -658 -5,516 -1,231 -3,007 19.17%
NP 12,316 1,164 8,447 5,355 12,078 7,989 5,722 66.31%
-
NP to SH 12,189 1,146 8,525 5,028 13,032 7,348 5,194 76.13%
-
Tax Rate 24.13% 43.98% 35.79% 10.94% 31.35% 13.35% 34.45% -
Total Cost 68,298 65,010 77,120 42,922 156,870 77,480 58,916 10.30%
-
Net Worth 114,405 102,283 103,589 94,078 88,772 75,179 67,949 41.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,673 - - - 3,612 - - -
Div Payout % 21.93% - - - 27.72% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,405 102,283 103,589 94,078 88,772 75,179 67,949 41.30%
NOSH 53,460 53,551 52,851 52,266 51,611 51,492 51,476 2.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 15.28% 1.76% 9.87% 11.09% 7.15% 9.35% 8.85% -
ROE 10.65% 1.12% 8.23% 5.34% 14.68% 9.77% 7.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 150.79 123.57 161.90 92.37 327.34 165.98 125.57 12.91%
EPS 22.80 2.14 16.13 9.62 25.25 14.27 10.09 71.77%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.14 1.91 1.96 1.80 1.72 1.46 1.32 37.80%
Adjusted Per Share Value based on latest NOSH - 52,266
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.08 16.48 21.32 12.03 42.09 21.29 16.10 15.78%
EPS 3.04 0.29 2.12 1.25 3.25 1.83 1.29 76.62%
DPS 0.67 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.285 0.2548 0.258 0.2344 0.2211 0.1873 0.1693 41.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.80 0.88 1.09 1.25 0.58 0.34 -
P/RPS 0.36 0.65 0.54 1.18 0.38 0.35 0.27 21.03%
P/EPS 2.41 37.38 5.46 11.33 4.95 4.06 3.37 -19.94%
EY 41.45 2.68 18.33 8.83 20.20 24.60 29.68 24.81%
DY 9.09 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.26 0.42 0.45 0.61 0.73 0.40 0.26 0.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 20/11/08 21/08/08 22/05/08 27/02/08 22/11/07 23/08/07 -
Price 0.55 0.49 0.82 1.14 1.27 0.94 0.43 -
P/RPS 0.36 0.40 0.51 1.23 0.39 0.57 0.34 3.86%
P/EPS 2.41 22.90 5.08 11.85 5.03 6.59 4.26 -31.47%
EY 41.45 4.37 19.67 8.44 19.88 15.18 23.47 45.85%
DY 9.09 0.00 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.26 0.26 0.42 0.63 0.74 0.64 0.33 -14.63%

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