[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.03%
YoY- 1569.65%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 119,322 92,852 98,192 795,510 947,605 924,430 1,562,336 -81.91%
PBT 96,426 130,638 38,152 280,398 317,766 264,052 400,992 -61.22%
Tax -25,601 -31,960 -16,164 -79,737 -86,332 -88,684 -143,176 -68.16%
NP 70,825 98,678 21,988 200,661 231,434 175,368 257,816 -57.64%
-
NP to SH 70,916 98,878 22,200 200,651 230,721 175,382 258,684 -57.70%
-
Tax Rate 26.55% 24.46% 42.37% 28.44% 27.17% 33.59% 35.71% -
Total Cost 48,497 -5,826 76,204 594,849 716,170 749,062 1,304,520 -88.79%
-
Net Worth 606,431 331,681 354,317 339,522 316,254 233,043 206,361 104.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 266 221 - - -
Div Payout % - - - 0.13% 0.10% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 606,431 331,681 354,317 339,522 316,254 233,043 206,361 104.76%
NOSH 331,383 331,681 331,137 332,864 332,899 332,919 332,840 -0.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 59.36% 106.27% 22.39% 25.22% 24.42% 18.97% 16.50% -
ROE 11.69% 29.81% 6.27% 59.10% 72.95% 75.26% 125.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.01 27.99 29.65 238.99 284.65 277.67 469.39 -81.86%
EPS 21.40 29.70 6.68 60.28 69.31 52.68 77.72 -57.57%
DPS 0.00 0.00 0.00 0.08 0.07 0.00 0.00 -
NAPS 1.83 1.00 1.07 1.02 0.95 0.70 0.62 105.36%
Adjusted Per Share Value based on latest NOSH - 333,051
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.72 23.13 24.46 198.17 236.05 230.28 389.18 -81.91%
EPS 17.67 24.63 5.53 49.98 57.47 43.69 64.44 -57.69%
DPS 0.00 0.00 0.00 0.07 0.06 0.00 0.00 -
NAPS 1.5106 0.8262 0.8826 0.8458 0.7878 0.5805 0.5141 104.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.09 0.945 1.02 1.03 0.88 1.13 0.875 -
P/RPS 3.03 3.38 3.44 0.43 0.31 0.41 0.19 530.37%
P/EPS 5.09 3.17 15.21 1.71 1.27 2.15 1.13 172.00%
EY 19.63 31.55 6.57 58.52 78.76 46.62 88.82 -63.34%
DY 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
P/NAPS 0.60 0.95 0.95 1.01 0.93 1.61 1.41 -43.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 -
Price 0.98 0.98 1.00 1.03 1.00 1.01 1.11 -
P/RPS 2.72 3.50 3.37 0.43 0.35 0.36 0.24 402.32%
P/EPS 4.58 3.29 14.92 1.71 1.44 1.92 1.43 116.81%
EY 21.84 30.42 6.70 58.52 69.31 52.16 70.02 -53.90%
DY 0.00 0.00 0.00 0.08 0.07 0.00 0.00 -
P/NAPS 0.54 0.98 0.93 1.01 1.05 1.44 1.79 -54.92%

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