[MAGNA] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1380.39%
YoY- 1334.0%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 71,631 6,693 4,575 35,688 14,211 30,722 72,900 -0.29%
PBT 31,778 2,869 -3,238 19,971 2,211 2,232 8,645 24.21%
Tax -8,548 655 1,587 -4,918 -1,163 -1,244 -2,110 26.24%
NP 23,230 3,524 -1,651 15,053 1,048 988 6,535 23.52%
-
NP to SH 23,020 3,574 1,293 15,100 1,053 884 6,263 24.21%
-
Tax Rate 26.90% -22.83% - 24.63% 52.60% 55.73% 24.41% -
Total Cost 48,401 3,169 6,226 20,635 13,163 29,734 66,365 -5.12%
-
Net Worth 232,861 187,050 179,030 162,973 0 120,741 122,908 11.23%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 232,861 187,050 179,030 162,973 0 120,741 122,908 11.23%
NOSH 332,658 334,018 331,538 332,599 246,646 215,609 53,438 35.61%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 32.43% 52.65% -36.09% 42.18% 7.37% 3.22% 8.96% -
ROE 9.89% 1.91% 0.72% 9.27% 0.00% 0.73% 5.10% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.53 2.00 1.38 10.73 5.76 14.25 136.42 -26.47%
EPS 6.92 1.07 0.39 4.54 0.43 0.41 11.72 -8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.56 0.54 0.49 0.00 0.56 2.30 -17.97%
Adjusted Per Share Value based on latest NOSH - 332,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.84 1.67 1.14 8.89 3.54 7.65 18.16 -0.29%
EPS 5.73 0.89 0.32 3.76 0.26 0.22 1.56 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5801 0.466 0.446 0.406 0.00 0.3008 0.3062 11.23%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.13 1.21 0.825 0.81 1.02 0.81 0.45 -
P/RPS 5.25 60.39 59.79 7.55 17.70 5.68 0.33 58.55%
P/EPS 16.33 113.08 211.54 17.84 238.92 197.56 3.84 27.27%
EY 6.12 0.88 0.47 5.60 0.42 0.51 26.04 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.16 1.53 1.65 0.00 1.45 0.20 41.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 21/08/09 -
Price 1.01 1.00 1.05 0.82 0.88 0.82 0.51 -
P/RPS 4.69 49.91 76.09 7.64 15.27 5.75 0.37 52.66%
P/EPS 14.60 93.46 269.23 18.06 206.12 200.00 4.35 22.34%
EY 6.85 1.07 0.37 5.54 0.49 0.50 22.98 -18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.79 1.94 1.67 0.00 1.46 0.22 36.75%

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