[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -28.28%
YoY- -69.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 81,486 38,536 142,730 119,322 92,852 98,192 795,510 -78.13%
PBT 25,170 16,484 66,633 96,426 130,638 38,152 280,398 -79.98%
Tax -10,572 -9,832 -24,176 -25,601 -31,960 -16,164 -79,737 -74.03%
NP 14,598 6,652 42,457 70,825 98,678 21,988 200,661 -82.60%
-
NP to SH 16,290 8,396 44,210 70,916 98,878 22,200 200,651 -81.27%
-
Tax Rate 42.00% 59.65% 36.28% 26.55% 24.46% 42.37% 28.44% -
Total Cost 66,888 31,884 100,273 48,497 -5,826 76,204 594,849 -76.73%
-
Net Worth 602,597 609,709 599,383 606,431 331,681 354,317 339,522 46.64%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 266 -
Div Payout % - - - - - - 0.13% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 602,597 609,709 599,383 606,431 331,681 354,317 339,522 46.64%
NOSH 331,097 333,174 332,889 331,383 331,681 331,137 332,864 -0.35%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.91% 17.26% 29.75% 59.36% 106.27% 22.39% 25.22% -
ROE 2.70% 1.38% 7.38% 11.69% 29.81% 6.27% 59.10% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.61 11.57 43.10 36.01 27.99 29.65 238.99 -78.06%
EPS 4.92 2.52 13.34 21.40 29.70 6.68 60.28 -81.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 1.82 1.83 1.81 1.83 1.00 1.07 1.02 47.16%
Adjusted Per Share Value based on latest NOSH - 331,681
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.34 9.62 35.63 29.78 23.18 24.51 198.57 -78.13%
EPS 4.07 2.10 11.04 17.70 24.68 5.54 50.09 -81.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 1.5042 1.5219 1.4961 1.5137 0.8279 0.8844 0.8475 46.64%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.49 1.53 1.33 1.09 0.945 1.02 1.03 -
P/RPS 6.05 13.23 3.09 3.03 3.38 3.44 0.43 483.74%
P/EPS 30.28 60.71 9.96 5.09 3.17 15.21 1.71 580.56%
EY 3.30 1.65 10.04 19.63 31.55 6.57 58.52 -85.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.82 0.84 0.73 0.60 0.95 0.95 1.01 -12.98%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 -
Price 1.45 1.52 1.64 0.98 0.98 1.00 1.03 -
P/RPS 5.89 13.14 3.81 2.72 3.50 3.37 0.43 473.39%
P/EPS 29.47 60.32 12.28 4.58 3.29 14.92 1.71 568.35%
EY 3.39 1.66 8.14 21.84 30.42 6.70 58.52 -85.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.80 0.83 0.91 0.54 0.98 0.93 1.01 -14.40%

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