[MAGNA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1452.78%
YoY- 204.1%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Revenue 114,807 95,507 84,000 184,835 131,080 153,966 137,026 -2.49%
PBT 3,277 -14,158 3,661 1,738 3,335 -18,733 9,658 -14.30%
Tax -4,931 -92 -2,043 -1,179 -3,872 18,805 70 -
NP -1,654 -14,250 1,618 559 -537 72 9,728 -
-
NP to SH -1,102 -12,696 1,618 559 -537 -14,725 9,728 -
-
Tax Rate 150.47% - 55.80% 67.84% 116.10% - -0.72% -
Total Cost 116,461 109,757 82,382 184,276 131,617 153,894 127,298 -1.26%
-
Net Worth 62,939 48,923 52,558 46,739 38,638 38,945 65,500 -0.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 62,939 48,923 52,558 46,739 38,638 38,945 65,500 -0.56%
NOSH 51,589 46,153 44,166 40,999 33,309 32,727 32,750 6.70%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.44% -14.92% 1.93% 0.30% -0.41% 0.05% 7.10% -
ROE -1.75% -25.95% 3.08% 1.20% -1.39% -37.81% 14.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 222.54 206.93 190.19 450.82 393.52 470.45 418.40 -8.62%
EPS -2.14 -27.51 3.66 1.36 -1.61 -44.99 29.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.06 1.19 1.14 1.16 1.19 2.00 -6.81%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.60 23.79 20.92 46.04 32.65 38.35 34.13 -2.49%
EPS -0.27 -3.16 0.40 0.14 -0.13 -3.67 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1219 0.1309 0.1164 0.0963 0.097 0.1632 -0.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 29/03/02 30/03/01 31/03/00 -
Price 0.37 0.21 0.36 0.37 0.47 0.20 1.12 -
P/RPS 0.17 0.10 0.19 0.08 0.12 0.04 0.27 -6.39%
P/EPS -17.32 -0.76 9.83 27.14 -29.15 -0.44 3.77 -
EY -5.77 -130.99 10.18 3.68 -3.43 -224.97 26.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.30 0.32 0.41 0.17 0.56 -8.52%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/07 05/06/06 08/06/05 25/06/04 31/05/02 26/06/01 - -
Price 0.34 0.21 0.29 0.42 0.50 0.22 0.00 -
P/RPS 0.15 0.10 0.15 0.09 0.13 0.05 0.00 -
P/EPS -15.92 -0.76 7.92 30.81 -31.01 -0.49 0.00 -
EY -6.28 -130.99 12.63 3.25 -3.22 -204.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.24 0.37 0.43 0.18 0.00 -

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