[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 277.62%
YoY- -37.14%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,972 21,290 48,866 133,978 133,844 90,022 20,798 11.95%
PBT 22,175 3,049 2,386 11,911 19,169 10,820 -2,203 -
Tax -6,091 -1,069 -1,282 -2,954 -5,367 -4,018 -534 49.97%
NP 16,084 1,980 1,104 8,957 13,802 6,802 -2,737 -
-
NP to SH 16,120 1,979 1,031 8,519 13,553 6,200 -2,046 -
-
Tax Rate 27.47% 35.06% 53.73% 24.80% 28.00% 37.13% - -
Total Cost 24,888 19,310 47,762 125,021 120,042 83,220 23,535 0.93%
-
Net Worth 163,198 0 120,283 122,921 103,040 67,973 45,414 23.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 2,672 - - - -
Div Payout % - - - 31.37% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 163,198 0 120,283 122,921 103,040 67,973 45,414 23.73%
NOSH 333,057 247,490 214,791 53,444 52,571 51,495 46,819 38.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 39.26% 9.30% 2.26% 6.69% 10.31% 7.56% -13.16% -
ROE 9.88% 0.00% 0.86% 6.93% 13.15% 9.12% -4.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.30 8.60 22.75 250.69 254.59 174.82 44.42 -19.25%
EPS 4.84 0.80 0.48 15.94 25.78 12.04 -4.37 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.56 2.30 1.96 1.32 0.97 -10.74%
Adjusted Per Share Value based on latest NOSH - 53,438
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.21 5.30 12.17 33.37 33.34 22.42 5.18 11.96%
EPS 4.02 0.49 0.26 2.12 3.38 1.54 -0.51 -
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.4065 0.00 0.2996 0.3062 0.2567 0.1693 0.1131 23.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.81 1.02 0.81 0.45 0.88 0.34 0.20 -
P/RPS 6.58 11.86 3.56 0.18 0.35 0.19 0.45 56.31%
P/EPS 16.74 127.56 168.75 2.82 3.41 2.82 -4.58 -
EY 5.98 0.78 0.59 35.42 29.30 35.41 -21.85 -
DY 0.00 0.00 0.00 11.11 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.45 0.20 0.45 0.26 0.21 40.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 18/08/11 19/08/10 21/08/09 21/08/08 23/08/07 25/08/06 -
Price 0.82 0.88 0.82 0.51 0.82 0.43 0.22 -
P/RPS 6.67 10.23 3.60 0.20 0.32 0.25 0.50 53.94%
P/EPS 16.94 110.05 170.83 3.20 3.18 3.57 -5.03 -
EY 5.90 0.91 0.59 31.25 31.44 28.00 -19.86 -
DY 0.00 0.00 0.00 9.80 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 1.46 0.22 0.42 0.33 0.23 39.11%

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