[MAGNA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 673.32%
YoY- 140.46%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 367,332 344,439 250,635 170,831 114,807 101,607 79,399 177.39%
PBT 41,556 37,634 26,631 14,416 3,277 1,393 -21,580 -
Tax -10,412 -10,765 -8,752 -7,521 -4,931 -4,037 431 -
NP 31,144 26,869 17,879 6,895 -1,654 -2,644 -21,149 -
-
NP to SH 30,602 26,580 16,372 6,318 -1,102 -1,928 -18,652 -
-
Tax Rate 25.06% 28.60% 32.86% 52.17% 150.47% 289.81% - -
Total Cost 336,188 317,570 232,756 163,936 116,461 104,251 100,548 123.43%
-
Net Worth 94,078 88,772 75,179 67,949 62,939 47,114 49,625 53.11%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,271 3,612 - - - - - -
Div Payout % 23.76% 13.59% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 94,078 88,772 75,179 67,949 62,939 47,114 49,625 53.11%
NOSH 52,266 51,611 51,492 51,476 51,589 47,114 46,816 7.61%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.48% 7.80% 7.13% 4.04% -1.44% -2.60% -26.64% -
ROE 32.53% 29.94% 21.78% 9.30% -1.75% -4.09% -37.59% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 702.81 667.36 486.74 331.86 222.54 215.66 169.60 157.77%
EPS 58.55 51.50 31.79 12.27 -2.14 -4.09 -39.84 -
DPS 14.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.72 1.46 1.32 1.22 1.00 1.06 42.28%
Adjusted Per Share Value based on latest NOSH - 51,476
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 91.50 85.80 62.43 42.55 28.60 25.31 19.78 177.36%
EPS 7.62 6.62 4.08 1.57 -0.27 -0.48 -4.65 -
DPS 1.81 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2211 0.1873 0.1693 0.1568 0.1174 0.1236 53.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.09 1.25 0.58 0.34 0.37 0.25 0.23 -
P/RPS 0.16 0.19 0.12 0.10 0.17 0.12 0.14 9.30%
P/EPS 1.86 2.43 1.82 2.77 -17.32 -6.11 -0.58 -
EY 53.72 41.20 54.82 36.10 -5.77 -16.37 -173.22 -
DY 12.84 5.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.40 0.26 0.30 0.25 0.22 97.24%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 27/02/08 22/11/07 23/08/07 24/05/07 27/02/07 23/11/06 -
Price 1.14 1.27 0.94 0.43 0.34 0.34 0.25 -
P/RPS 0.16 0.19 0.19 0.13 0.15 0.16 0.15 4.39%
P/EPS 1.95 2.47 2.96 3.50 -15.92 -8.31 -0.63 -
EY 51.36 40.55 33.82 28.54 -6.28 -12.04 -159.36 -
DY 12.28 5.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.64 0.33 0.28 0.34 0.24 90.17%

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