[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -29.3%
YoY- 9.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 187,480 279,884 532,996 135,902 164,853 236,188 454,076 -44.52%
PBT 5,645 55,104 98,736 20,638 29,561 45,232 103,416 -85.58%
Tax -4,174 -10,354 -23,328 -5,231 -7,610 -2,028 -10,404 -45.57%
NP 1,470 44,750 75,408 15,407 21,950 43,204 93,012 -93.68%
-
NP to SH 1,846 44,918 75,544 18,371 25,984 49,168 93,164 -92.66%
-
Tax Rate 73.94% 18.79% 23.63% 25.35% 25.74% 4.48% 10.06% -
Total Cost 186,009 235,134 457,588 120,495 142,902 192,984 361,064 -35.71%
-
Net Worth 158,285 186,326 183,197 159,747 169,895 179,639 179,673 -8.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,328 - - - -
Div Payout % - - - 18.12% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 158,285 186,326 183,197 159,747 169,895 179,639 179,673 -8.09%
NOSH 329,761 332,725 333,086 332,807 333,128 332,665 332,728 -0.59%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.78% 15.99% 14.15% 11.34% 13.32% 18.29% 20.48% -
ROE 1.17% 24.11% 41.24% 11.50% 15.29% 27.37% 51.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.85 84.12 160.02 40.83 49.49 71.00 136.47 -44.19%
EPS 0.56 13.50 22.68 5.52 7.80 14.78 28.00 -92.61%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.48 0.56 0.55 0.48 0.51 0.54 0.54 -7.54%
Adjusted Per Share Value based on latest NOSH - 328,529
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.80 69.86 133.04 33.92 41.15 58.96 113.34 -44.51%
EPS 0.46 11.21 18.86 4.59 6.49 12.27 23.25 -92.66%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.3951 0.4651 0.4573 0.3988 0.4241 0.4484 0.4485 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.995 1.21 0.975 1.18 1.07 0.825 0.77 -
P/RPS 1.75 1.44 0.61 2.89 2.16 1.16 0.56 113.59%
P/EPS 177.68 8.96 4.30 21.38 13.72 5.58 2.75 1506.08%
EY 0.56 11.16 23.26 4.68 7.29 17.92 36.36 -93.79%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 2.07 2.16 1.77 2.46 2.10 1.53 1.43 27.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 -
Price 0.93 1.00 0.92 1.03 1.28 1.05 0.775 -
P/RPS 1.64 1.19 0.57 2.52 2.59 1.48 0.57 102.16%
P/EPS 166.07 7.41 4.06 18.66 16.41 7.10 2.77 1428.01%
EY 0.60 13.50 24.65 5.36 6.09 14.08 36.13 -93.47%
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.94 1.79 1.67 2.15 2.51 1.94 1.44 21.95%

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