[MAGNA] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 2094.38%
YoY- 139.68%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 52,936 23,376 54,354 42,911 27,809 48,059 56,131 0.06%
PBT -16,382 2,007 2,777 1,791 -1,426 -5,978 4,959 -
Tax 965 -616 -482 162 1,426 5,978 1,412 0.40%
NP -15,417 1,391 2,295 1,953 0 0 6,371 -
-
NP to SH -13,900 1,391 2,295 1,953 -4,922 -1,889 6,371 -
-
Tax Rate - 30.69% 17.36% -9.05% - - -28.47% -
Total Cost 68,353 21,985 52,059 40,958 27,809 48,059 49,760 -0.33%
-
Net Worth 50,402 42,492 48,813 33,306 39,629 61,300 74,988 0.42%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 50,402 42,492 48,813 33,306 39,629 61,300 74,988 0.42%
NOSH 46,240 42,492 39,365 33,306 33,301 33,315 33,328 -0.34%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -29.12% 5.95% 4.22% 4.55% 0.00% 0.00% 11.35% -
ROE -27.58% 3.27% 4.70% 5.86% -12.42% -3.08% 8.50% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 114.48 55.01 138.08 128.84 83.51 144.25 168.42 0.41%
EPS -30.06 3.28 5.83 5.86 -14.78 -5.67 19.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.24 1.00 1.19 1.84 2.25 0.77%
Adjusted Per Share Value based on latest NOSH - 33,306
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 13.19 5.82 13.54 10.69 6.93 11.97 13.98 0.06%
EPS -3.46 0.35 0.57 0.49 -1.23 -0.47 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1059 0.1216 0.083 0.0987 0.1527 0.1868 0.42%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.40 0.40 0.30 0.53 0.24 0.00 -
P/RPS 0.17 0.73 0.29 0.23 0.63 0.17 0.00 -100.00%
P/EPS -0.63 12.22 6.86 5.12 -3.59 -4.23 0.00 -100.00%
EY -158.21 8.18 14.58 19.55 -27.89 -23.63 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.40 0.32 0.30 0.45 0.13 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 26/02/03 15/04/02 28/02/01 28/02/00 -
Price 0.22 0.39 0.37 0.25 0.44 0.24 1.25 -
P/RPS 0.19 0.71 0.27 0.19 0.53 0.17 0.74 1.45%
P/EPS -0.73 11.91 6.35 4.26 -2.98 -4.23 6.54 -
EY -136.64 8.39 15.76 23.46 -33.59 -23.63 15.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.39 0.30 0.25 0.37 0.13 0.56 1.10%

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