[MAGNA] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.5%
YoY- -46.31%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 64,638 8,614 19,549 11,966 42,810 40,350 27,581 15.24%
PBT 8,729 -2,410 1,769 1,127 524 -1,117 5,356 8.47%
Tax -3,007 -417 -927 -996 -280 1,117 -1,322 14.67%
NP 5,722 -2,827 842 131 244 0 4,034 5.99%
-
NP to SH 5,194 -2,226 695 131 244 -1,329 4,034 4.30%
-
Tax Rate 34.45% - 52.40% 88.38% 53.44% - 24.68% -
Total Cost 58,916 11,441 18,707 11,835 42,566 40,350 23,547 16.50%
-
Net Worth 67,949 45,361 53,907 48,174 38,438 37,305 43,637 7.65%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 67,949 45,361 53,907 48,174 38,438 37,305 43,637 7.65%
NOSH 51,476 46,764 44,551 42,258 33,424 33,308 33,311 7.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.85% -32.82% 4.31% 1.09% 0.57% 0.00% 14.63% -
ROE 7.64% -4.91% 1.29% 0.27% 0.63% -3.56% 9.24% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 125.57 18.42 43.88 28.32 128.08 121.14 82.80 7.18%
EPS 10.09 -4.76 1.56 0.31 0.73 -3.99 12.11 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 0.97 1.21 1.14 1.15 1.12 1.31 0.12%
Adjusted Per Share Value based on latest NOSH - 42,258
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 16.10 2.15 4.87 2.98 10.66 10.05 6.87 15.24%
EPS 1.29 -0.55 0.17 0.03 0.06 -0.33 1.00 4.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.113 0.1343 0.12 0.0958 0.0929 0.1087 7.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.20 0.26 0.40 0.31 0.41 0.22 -
P/RPS 0.27 1.09 0.59 1.41 0.24 0.34 0.27 0.00%
P/EPS 3.37 -4.20 16.67 129.03 42.47 -10.28 1.82 10.80%
EY 29.68 -23.80 6.00 0.78 2.35 -9.73 55.05 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.21 0.35 0.27 0.37 0.17 7.33%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 25/08/06 29/08/05 27/08/04 29/08/03 29/08/02 24/09/01 -
Price 0.43 0.22 0.25 0.39 0.33 0.43 0.27 -
P/RPS 0.34 1.19 0.57 1.38 0.26 0.35 0.33 0.49%
P/EPS 4.26 -4.62 16.03 125.81 45.21 -10.78 2.23 11.38%
EY 23.47 -21.64 6.24 0.79 2.21 -9.28 44.85 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.21 0.34 0.29 0.38 0.21 7.82%

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