[MAGNA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
08-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -48.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Revenue 193,108 101,536 48,736 98,788 113,820 175,404 100,260 11.53%
PBT 24,052 8,364 828 2,792 -464 2,228 -1,392 -
Tax -2,632 -4,044 -468 -1,944 -1,136 -1,736 1,392 -
NP 21,420 4,320 360 848 -1,600 492 0 -
-
NP to SH 20,112 4,024 720 848 -1,600 492 -1,852 -
-
Tax Rate 10.94% 48.35% 56.52% 69.63% - 77.92% - -
Total Cost 171,688 97,216 48,376 97,940 115,420 174,912 100,260 9.37%
-
Net Worth 94,078 62,939 48,923 52,558 38,333 46,739 38,638 15.97%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Net Worth 94,078 62,939 48,923 52,558 38,333 46,739 38,638 15.97%
NOSH 52,266 51,589 46,153 44,166 33,333 40,999 33,309 7.79%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
NP Margin 11.09% 4.25% 0.74% 0.86% -1.41% 0.28% 0.00% -
ROE 21.38% 6.39% 1.47% 1.61% -4.17% 1.05% -4.79% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 369.47 196.81 105.59 223.67 341.46 427.81 301.00 3.47%
EPS 38.48 7.80 1.56 1.92 -4.80 1.20 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.22 1.06 1.19 1.15 1.14 1.16 7.59%
Adjusted Per Share Value based on latest NOSH - 44,166
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 48.10 25.29 12.14 24.61 28.35 43.69 24.98 11.52%
EPS 5.01 1.00 0.18 0.21 -0.40 0.12 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.1568 0.1219 0.1309 0.0955 0.1164 0.0963 15.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 29/03/02 -
Price 1.09 0.37 0.21 0.36 0.24 0.37 0.47 -
P/RPS 0.30 0.19 0.20 0.16 0.07 0.09 0.16 11.03%
P/EPS 2.83 4.74 13.46 18.75 -5.00 30.83 -8.45 -
EY 35.30 21.08 7.43 5.33 -20.00 3.24 -11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.30 0.20 0.30 0.21 0.32 0.41 6.83%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 25/06/04 31/05/02 -
Price 1.14 0.34 0.21 0.29 0.28 0.42 0.50 -
P/RPS 0.31 0.17 0.20 0.13 0.08 0.10 0.17 10.52%
P/EPS 2.96 4.36 13.46 15.10 -5.83 35.00 -8.99 -
EY 33.75 22.94 7.43 6.62 -17.14 2.86 -11.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.28 0.20 0.24 0.24 0.37 0.43 6.56%

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