[MAGNA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 101.86%
YoY- 100.93%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 191,945 280,632 344,439 80,809 108,020 99,381 169,641 2.07%
PBT 11,442 37,480 37,635 3,596 -12,802 3,625 1,065 48.49%
Tax -4,772 -10,198 -10,765 -3,503 -461 -1,992 -1,029 29.10%
NP 6,670 27,282 26,870 93 -13,263 1,633 36 138.57%
-
NP to SH 6,626 26,888 26,581 118 -12,664 1,633 36 138.31%
-
Tax Rate 41.71% 27.21% 28.60% 97.41% - 54.95% 96.62% -
Total Cost 185,275 253,350 317,569 80,716 121,283 97,748 169,605 1.48%
-
Net Worth 29,413 113,447 88,620 57,120 46,698 58,357 49,599 -8.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 534 2,650 3,606 - - - - -
Div Payout % 8.07% 9.86% 13.57% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 29,413 113,447 88,620 57,120 46,698 58,357 49,599 -8.33%
NOSH 53,478 53,012 51,523 47,600 46,235 41,984 39,999 4.95%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.47% 9.72% 7.80% 0.12% -12.28% 1.64% 0.02% -
ROE 22.53% 23.70% 29.99% 0.21% -27.12% 2.80% 0.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 358.92 529.37 668.51 169.77 233.63 236.71 424.10 -2.74%
EPS 3.10 50.72 51.59 0.25 -27.39 3.89 0.09 80.28%
DPS 1.00 5.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 2.14 1.72 1.20 1.01 1.39 1.24 -12.66%
Adjusted Per Share Value based on latest NOSH - 47,114
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.81 69.91 85.80 20.13 26.91 24.76 42.26 2.07%
EPS 1.65 6.70 6.62 0.03 -3.15 0.41 0.01 134.01%
DPS 0.13 0.66 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.2826 0.2208 0.1423 0.1163 0.1454 0.1236 -8.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.75 0.55 1.25 0.25 0.19 0.40 0.40 -
P/RPS 0.21 0.10 0.19 0.15 0.08 0.17 0.09 15.15%
P/EPS 6.05 1.08 2.42 100.85 -0.69 10.28 444.44 -51.10%
EY 16.52 92.22 41.27 0.99 -144.16 9.72 0.23 103.75%
DY 1.33 9.09 5.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.26 0.73 0.21 0.19 0.29 0.32 27.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 19/02/09 27/02/08 27/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.91 0.55 1.27 0.34 0.22 0.39 0.37 -
P/RPS 0.25 0.10 0.19 0.20 0.09 0.16 0.09 18.54%
P/EPS 7.34 1.08 2.46 137.15 -0.80 10.03 411.11 -48.84%
EY 13.62 92.22 40.62 0.73 -124.50 9.97 0.24 95.91%
DY 1.10 9.09 5.51 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.26 0.74 0.28 0.22 0.28 0.30 32.82%

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