[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -839.33%
YoY- -174.32%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 947,605 924,430 1,562,336 142,553 187,480 279,884 532,996 46.70%
PBT 317,766 264,052 400,992 -7,022 5,645 55,104 98,736 117.82%
Tax -86,332 -88,684 -143,176 -7,992 -4,174 -10,354 -23,328 139.06%
NP 231,434 175,368 257,816 -15,014 1,470 44,750 75,408 111.04%
-
NP to SH 230,721 175,382 258,684 -13,653 1,846 44,918 75,544 110.35%
-
Tax Rate 27.17% 33.59% 35.71% - 73.94% 18.79% 23.63% -
Total Cost 716,170 749,062 1,304,520 157,567 186,009 235,134 457,588 34.76%
-
Net Worth 316,254 233,043 206,361 143,212 158,285 186,326 183,197 43.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 221 - - - - - - -
Div Payout % 0.10% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 316,254 233,043 206,361 143,212 158,285 186,326 183,197 43.85%
NOSH 332,899 332,919 332,840 333,052 329,761 332,725 333,086 -0.03%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 24.42% 18.97% 16.50% -10.53% 0.78% 15.99% 14.15% -
ROE 72.95% 75.26% 125.35% -9.53% 1.17% 24.11% 41.24% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 284.65 277.67 469.39 42.80 56.85 84.12 160.02 46.75%
EPS 69.31 52.68 77.72 -4.10 0.56 13.50 22.68 110.44%
DPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.70 0.62 0.43 0.48 0.56 0.55 43.91%
Adjusted Per Share Value based on latest NOSH - 332,751
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 236.53 230.75 389.98 35.58 46.80 69.86 133.04 46.70%
EPS 57.59 43.78 64.57 -3.41 0.46 11.21 18.86 110.33%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7894 0.5817 0.5151 0.3575 0.3951 0.4651 0.4573 43.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.88 1.13 0.875 0.84 0.995 1.21 0.975 -
P/RPS 0.31 0.41 0.19 1.96 1.75 1.44 0.61 -36.29%
P/EPS 1.27 2.15 1.13 -20.49 177.68 8.96 4.30 -55.61%
EY 78.76 46.62 88.82 -4.88 0.56 11.16 23.26 125.32%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.61 1.41 1.95 2.07 2.16 1.77 -34.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 -
Price 1.00 1.01 1.11 0.945 0.93 1.00 0.92 -
P/RPS 0.35 0.36 0.24 2.21 1.64 1.19 0.57 -27.73%
P/EPS 1.44 1.92 1.43 -23.05 166.07 7.41 4.06 -49.86%
EY 69.31 52.16 70.02 -4.34 0.60 13.50 24.65 99.08%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.44 1.79 2.20 1.94 1.79 1.67 -26.58%

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