[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 94.02%
YoY- -83.53%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 51,620 100,959 120,688 81,486 38,536 142,730 119,322 -42.82%
PBT 9,880 13,885 3,412 25,170 16,484 66,633 96,426 -78.13%
Tax 1,696 -4,086 -5,078 -10,572 -9,832 -24,176 -25,601 -
NP 11,576 9,799 -1,666 14,598 6,652 42,457 70,825 -70.13%
-
NP to SH 12,864 11,421 -30 16,290 8,396 44,210 70,916 -67.98%
-
Tax Rate -17.17% 29.43% 148.83% 42.00% 59.65% 36.28% 26.55% -
Total Cost 40,044 91,160 122,354 66,888 31,884 100,273 48,497 -11.99%
-
Net Worth 592,076 594,301 597,252 602,597 609,709 599,383 606,431 -1.58%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 11,309 - - - - - - -
Div Payout % 87.91% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 592,076 594,301 597,252 602,597 609,709 599,383 606,431 -1.58%
NOSH 334,912 334,912 334,912 331,097 333,174 332,889 331,383 0.70%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 22.43% 9.71% -1.38% 17.91% 17.26% 29.75% 59.36% -
ROE 2.17% 1.92% -0.01% 2.70% 1.38% 7.38% 11.69% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.52 30.41 36.37 24.61 11.57 43.10 36.01 -42.97%
EPS 3.88 3.44 -0.01 4.92 2.52 13.34 21.40 -67.99%
DPS 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.80 1.82 1.83 1.81 1.83 -1.83%
Adjusted Per Share Value based on latest NOSH - 332,197
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.89 25.20 30.13 20.34 9.62 35.63 29.78 -42.80%
EPS 3.21 2.85 -0.01 4.07 2.10 11.04 17.70 -67.99%
DPS 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4779 1.4835 1.4908 1.5042 1.5219 1.4961 1.5137 -1.58%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.07 1.27 1.40 1.49 1.53 1.33 1.09 -
P/RPS 6.89 4.18 3.85 6.05 13.23 3.09 3.03 73.00%
P/EPS 27.67 36.92 -15,148.04 30.28 60.71 9.96 5.09 209.48%
EY 3.61 2.71 -0.01 3.30 1.65 10.04 19.63 -67.69%
DY 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.78 0.82 0.84 0.73 0.60 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 -
Price 1.15 1.26 1.29 1.45 1.52 1.64 0.98 -
P/RPS 7.41 4.14 3.55 5.89 13.14 3.81 2.72 95.17%
P/EPS 29.74 36.63 -13,957.84 29.47 60.32 12.28 4.58 248.45%
EY 3.36 2.73 -0.01 3.39 1.66 8.14 21.84 -71.32%
DY 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.72 0.80 0.83 0.91 0.54 13.16%

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