[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.35%
YoY- 53144.63%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 31,622 40,348 38,133 64,252 76,980 51,620 100,959 -53.97%
PBT -29,508 -13,128 -26,105 10,046 13,862 9,880 13,885 -
Tax -540 -988 -28,992 4,872 -1,586 1,696 -4,086 -74.15%
NP -30,048 -14,116 -55,097 14,918 12,276 11,576 9,799 -
-
NP to SH -28,298 -12,724 -53,656 16,266 13,744 12,864 11,421 -
-
Tax Rate - - - -48.50% 11.44% -17.17% 29.43% -
Total Cost 61,670 54,464 93,230 49,333 64,704 40,044 91,160 -22.99%
-
Net Worth 508,919 517,938 524,578 595,402 595,402 592,076 594,301 -9.84%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - 11,309 - -
Div Payout % - - - - - 87.91% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 508,919 517,938 524,578 595,402 595,402 592,076 594,301 -9.84%
NOSH 334,912 334,912 334,912 334,912 334,912 334,912 334,912 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -95.02% -34.99% -144.49% 23.22% 15.95% 22.43% 9.71% -
ROE -5.56% -2.46% -10.23% 2.73% 2.31% 2.17% 1.92% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.51 12.15 11.49 19.32 23.14 15.52 30.41 -54.02%
EPS -8.50 -3.84 -16.16 4.89 4.14 3.88 3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 1.53 1.56 1.58 1.79 1.79 1.78 1.79 -9.96%
Adjusted Per Share Value based on latest NOSH - 334,912
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.88 10.05 9.50 16.01 19.18 12.86 25.15 -53.96%
EPS -7.05 -3.17 -13.37 4.05 3.42 3.20 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
NAPS 1.2677 1.2902 1.3067 1.4832 1.4832 1.4749 1.4804 -9.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.835 0.89 0.935 1.01 1.10 1.07 1.27 -
P/RPS 8.78 7.32 8.14 5.23 4.75 6.89 4.18 64.23%
P/EPS -9.81 -23.22 -5.79 20.65 26.62 27.67 36.92 -
EY -10.19 -4.31 -17.28 4.84 3.76 3.61 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 0.55 0.57 0.59 0.56 0.61 0.60 0.71 -15.69%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 16/08/19 16/05/19 28/02/19 22/11/18 16/08/18 17/05/18 28/02/18 -
Price 1.22 0.82 0.88 0.91 1.00 1.15 1.26 -
P/RPS 12.83 6.75 7.66 4.71 4.32 7.41 4.14 113.00%
P/EPS -14.34 -21.40 -5.45 18.61 24.20 29.74 36.63 -
EY -6.97 -4.67 -18.36 5.37 4.13 3.36 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 0.80 0.53 0.56 0.51 0.56 0.65 0.70 9.33%

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