[MAGNA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -162.6%
YoY- -65.45%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 248,489 668 5,546 5,144 7,432 34,492 45,305 32.78%
PBT 106,259 -23,318 -445 -2,001 -6,700 -5,045 -1,713 -
Tax -20,347 2,046 -4,694 -7,508 780 -904 -918 67.56%
NP 85,912 -21,272 -5,139 -9,509 -5,920 -5,949 -2,631 -
-
NP to SH 85,370 -21,072 -5,096 -9,452 -5,713 -5,476 -2,137 -
-
Tax Rate 19.15% - - - - - - -
Total Cost 162,577 21,940 10,685 14,653 13,352 40,441 47,936 22.56%
-
Net Worth 316,234 159,787 169,866 146,439 0 119,643 118,069 17.83%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 166 - - - - - - -
Div Payout % 0.19% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,234 159,787 169,866 146,439 0 119,643 118,069 17.83%
NOSH 332,878 332,890 333,071 332,816 339,230 230,084 53,425 35.63%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 34.57% -3,184.43% -92.66% -184.86% -79.66% -17.25% -5.81% -
ROE 27.00% -13.19% -3.00% -6.45% 0.00% -4.58% -1.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 74.65 0.20 1.67 1.55 2.19 14.99 84.80 -2.10%
EPS 25.65 -6.33 -1.53 -2.84 -1.72 -2.38 -4.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.48 0.51 0.44 0.00 0.52 2.21 -13.12%
Adjusted Per Share Value based on latest NOSH - 332,816
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 61.90 0.17 1.38 1.28 1.85 8.59 11.29 32.77%
EPS 21.27 -5.25 -1.27 -2.35 -1.42 -1.36 -0.53 -
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.398 0.4231 0.3648 0.00 0.298 0.2941 17.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.88 0.995 1.07 0.79 0.77 0.82 0.56 -
P/RPS 1.18 495.85 64.26 51.11 35.15 5.47 0.66 10.16%
P/EPS 3.43 -15.72 -69.93 -27.82 -45.72 -34.45 -14.00 -
EY 29.14 -6.36 -1.43 -3.59 -2.19 -2.90 -7.14 -
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.07 2.10 1.80 0.00 1.58 0.25 24.46%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 24/11/09 -
Price 1.00 0.93 1.28 0.78 0.81 0.78 0.74 -
P/RPS 1.34 463.46 76.87 50.47 36.97 5.20 0.87 7.46%
P/EPS 3.90 -14.69 -83.66 -27.46 -48.10 -32.77 -18.50 -
EY 25.65 -6.81 -1.20 -3.64 -2.08 -3.05 -5.41 -
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.94 2.51 1.77 0.00 1.50 0.33 21.26%

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