[MAGNA] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
05-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 101.42%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Revenue 61,078 48,277 25,384 12,184 24,697 28,455 43,851 6.84%
PBT 3,266 6,013 2,091 207 698 -116 557 42.41%
Tax -844 -658 -1,011 -117 -486 -284 -434 14.21%
NP 2,422 5,355 1,080 90 212 -400 123 81.43%
-
NP to SH 2,256 5,028 1,006 180 212 -400 123 78.87%
-
Tax Rate 25.84% 10.94% 48.35% 56.52% 69.63% - 77.92% -
Total Cost 58,656 42,922 24,304 12,094 24,485 28,855 43,728 6.04%
-
Net Worth 116,542 94,078 62,939 48,923 52,558 38,333 46,739 20.03%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Div 2,672 - - - - - - -
Div Payout % 118.48% - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Net Worth 116,542 94,078 62,939 48,923 52,558 38,333 46,739 20.03%
NOSH 53,459 52,266 51,589 46,153 44,166 33,333 40,999 5.44%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
NP Margin 3.97% 11.09% 4.25% 0.74% 0.86% -1.41% 0.28% -
ROE 1.94% 5.34% 1.60% 0.37% 0.40% -1.04% 0.26% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 114.25 92.37 49.20 26.40 55.92 85.37 106.95 1.32%
EPS 4.22 9.62 1.95 0.39 0.48 -1.20 0.30 69.63%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.80 1.22 1.06 1.19 1.15 1.14 13.83%
Adjusted Per Share Value based on latest NOSH - 46,153
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
RPS 15.21 12.03 6.32 3.04 6.15 7.09 10.92 6.84%
EPS 0.56 1.25 0.25 0.04 0.05 -0.10 0.03 79.50%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2903 0.2344 0.1568 0.1219 0.1309 0.0955 0.1164 20.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 -
Price 0.52 1.09 0.37 0.21 0.36 0.24 0.37 -
P/RPS 0.46 1.18 0.75 0.80 0.64 0.28 0.35 5.61%
P/EPS 12.32 11.33 18.97 53.85 75.00 -20.00 123.33 -36.90%
EY 8.12 8.83 5.27 1.86 1.33 -5.00 0.81 58.52%
DY 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.61 0.30 0.20 0.30 0.21 0.32 -5.58%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 CAGR
Date 22/05/09 22/05/08 24/05/07 05/06/06 08/06/05 30/05/03 25/06/04 -
Price 0.56 1.14 0.34 0.21 0.29 0.28 0.42 -
P/RPS 0.49 1.23 0.69 0.80 0.52 0.33 0.39 4.66%
P/EPS 13.27 11.85 17.44 53.85 60.42 -23.33 140.00 -37.56%
EY 7.54 8.44 5.74 1.86 1.66 -4.29 0.71 60.36%
DY 8.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.63 0.28 0.20 0.24 0.24 0.37 -6.80%

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