[MAGNA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 781.12%
YoY- 4436.11%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 344,439 80,809 108,020 99,381 169,641 134,950 105,497 21.78%
PBT 37,635 3,596 -12,802 3,625 1,065 -65 4,511 42.39%
Tax -10,765 -3,503 -461 -1,992 -1,029 316 -4,017 17.84%
NP 26,870 93 -13,263 1,633 36 251 494 94.59%
-
NP to SH 26,581 118 -12,664 1,633 36 251 494 94.24%
-
Tax Rate 28.60% 97.41% - 54.95% 96.62% - 89.05% -
Total Cost 317,569 80,716 121,283 97,748 169,605 134,699 105,003 20.24%
-
Net Worth 88,620 57,120 46,698 58,357 49,599 38,627 39,720 14.30%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,606 - - - - - - -
Div Payout % 13.57% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 88,620 57,120 46,698 58,357 49,599 38,627 39,720 14.30%
NOSH 51,523 47,600 46,235 41,984 39,999 33,300 33,378 7.50%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.80% 0.12% -12.28% 1.64% 0.02% 0.19% 0.47% -
ROE 29.99% 0.21% -27.12% 2.80% 0.07% 0.65% 1.24% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 668.51 169.77 233.63 236.71 424.10 405.26 316.06 13.29%
EPS 51.59 0.25 -27.39 3.89 0.09 0.75 1.48 80.68%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.20 1.01 1.39 1.24 1.16 1.19 6.32%
Adjusted Per Share Value based on latest NOSH - 42,492
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 85.80 20.13 26.91 24.76 42.26 33.62 26.28 21.78%
EPS 6.62 0.03 -3.15 0.41 0.01 0.06 0.12 95.05%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.1423 0.1163 0.1454 0.1236 0.0962 0.0989 14.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.25 0.25 0.19 0.40 0.40 0.30 0.53 -
P/RPS 0.19 0.15 0.08 0.17 0.09 0.07 0.17 1.87%
P/EPS 2.42 100.85 -0.69 10.28 444.44 39.80 35.81 -36.16%
EY 41.27 0.99 -144.16 9.72 0.23 2.51 2.79 56.64%
DY 5.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.21 0.19 0.29 0.32 0.26 0.45 8.39%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 -
Price 1.27 0.34 0.22 0.39 0.37 0.25 0.44 -
P/RPS 0.19 0.20 0.09 0.16 0.09 0.06 0.14 5.21%
P/EPS 2.46 137.15 -0.80 10.03 411.11 33.17 29.73 -33.97%
EY 40.62 0.73 -124.50 9.97 0.24 3.02 3.36 51.46%
DY 5.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.28 0.22 0.28 0.30 0.22 0.37 12.24%

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