[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -95.89%
YoY- -92.89%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 924,430 1,562,336 142,553 187,480 279,884 532,996 135,902 260.26%
PBT 264,052 400,992 -7,022 5,645 55,104 98,736 20,638 449.59%
Tax -88,684 -143,176 -7,992 -4,174 -10,354 -23,328 -5,231 563.37%
NP 175,368 257,816 -15,014 1,470 44,750 75,408 15,407 408.26%
-
NP to SH 175,382 258,684 -13,653 1,846 44,918 75,544 18,371 351.88%
-
Tax Rate 33.59% 35.71% - 73.94% 18.79% 23.63% 25.35% -
Total Cost 749,062 1,304,520 157,567 186,009 235,134 457,588 120,495 239.22%
-
Net Worth 233,043 206,361 143,212 158,285 186,326 183,197 159,747 28.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 3,328 -
Div Payout % - - - - - - 18.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 233,043 206,361 143,212 158,285 186,326 183,197 159,747 28.71%
NOSH 332,919 332,840 333,052 329,761 332,725 333,086 332,807 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.97% 16.50% -10.53% 0.78% 15.99% 14.15% 11.34% -
ROE 75.26% 125.35% -9.53% 1.17% 24.11% 41.24% 11.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 277.67 469.39 42.80 56.85 84.12 160.02 40.83 260.21%
EPS 52.68 77.72 -4.10 0.56 13.50 22.68 5.52 351.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.70 0.62 0.43 0.48 0.56 0.55 0.48 28.68%
Adjusted Per Share Value based on latest NOSH - 332,890
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 230.28 389.18 35.51 46.70 69.72 132.77 33.85 260.29%
EPS 43.69 64.44 -3.40 0.46 11.19 18.82 4.58 351.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.5805 0.5141 0.3567 0.3943 0.4641 0.4564 0.3979 28.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.13 0.875 0.84 0.995 1.21 0.975 1.18 -
P/RPS 0.41 0.19 1.96 1.75 1.44 0.61 2.89 -72.89%
P/EPS 2.15 1.13 -20.49 177.68 8.96 4.30 21.38 -78.46%
EY 46.62 88.82 -4.88 0.56 11.16 23.26 4.68 364.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 1.61 1.41 1.95 2.07 2.16 1.77 2.46 -24.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 -
Price 1.01 1.11 0.945 0.93 1.00 0.92 1.03 -
P/RPS 0.36 0.24 2.21 1.64 1.19 0.57 2.52 -72.76%
P/EPS 1.92 1.43 -23.05 166.07 7.41 4.06 18.66 -78.13%
EY 52.16 70.02 -4.34 0.60 13.50 24.65 5.36 357.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 1.44 1.79 2.20 1.94 1.79 1.67 2.15 -23.50%

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