[MAGNA] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -104.58%
YoY- -140.64%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 70,000 0 46,000 28,000 0 0 85,350 -12.39%
PBT 80,022 64,288 -133,288 -22,922 -10,994 -15,992 52,689 32.16%
Tax 15,910 -52 5,883 -236 -350 -352 -176 -
NP 95,932 64,236 -127,405 -23,158 -11,344 -16,344 52,513 49.49%
-
NP to SH 95,932 64,236 -127,405 -23,121 -11,302 -16,344 50,098 54.26%
-
Tax Rate -19.88% 0.08% - - - - 0.33% -
Total Cost -25,932 -64,236 173,405 51,158 11,344 16,344 32,837 -
-
Net Worth 311,339 291,381 291,381 407,136 419,110 415,119 423,102 -18.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 311,339 291,381 291,381 407,136 419,110 415,119 423,102 -18.50%
NOSH 401,438 401,438 401,438 401,438 401,438 401,438 401,438 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 137.05% 0.00% -276.97% -82.71% 0.00% 0.00% 61.53% -
ROE 30.81% 22.05% -43.72% -5.68% -2.70% -3.94% 11.84% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.54 0.00 11.52 7.01 0.00 0.00 21.38 -12.37%
EPS 24.04 16.08 -31.92 -5.79 -2.84 -4.08 12.55 54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.73 0.73 1.02 1.05 1.04 1.06 -18.50%
Adjusted Per Share Value based on latest NOSH - 401,438
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.44 0.00 11.46 6.97 0.00 0.00 21.26 -12.38%
EPS 23.90 16.00 -31.74 -5.76 -2.82 -4.07 12.48 54.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7756 0.7258 0.7258 1.0142 1.044 1.0341 1.054 -18.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.47 0.56 0.41 0.42 0.395 0.445 0.47 -
P/RPS 2.68 0.00 3.56 5.99 0.00 0.00 2.20 14.07%
P/EPS 1.96 3.48 -1.28 -7.25 -13.95 -10.87 3.74 -35.02%
EY 51.14 28.74 -77.85 -13.79 -7.17 -9.20 26.70 54.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.56 0.41 0.38 0.43 0.44 22.99%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 21/05/24 29/02/24 29/11/23 22/08/23 23/05/23 27/02/23 -
Price 0.625 0.505 0.565 0.41 0.41 0.41 0.44 -
P/RPS 3.56 0.00 4.90 5.84 0.00 0.00 2.06 44.05%
P/EPS 2.60 3.14 -1.77 -7.08 -14.48 -10.01 3.51 -18.14%
EY 38.45 31.87 -56.49 -14.13 -6.91 -9.99 28.53 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.77 0.40 0.39 0.39 0.42 53.72%

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