[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -37.66%
YoY- -77.97%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 120,688 81,486 38,536 142,730 119,322 92,852 98,192 14.72%
PBT 3,412 25,170 16,484 66,633 96,426 130,638 38,152 -79.97%
Tax -5,078 -10,572 -9,832 -24,176 -25,601 -31,960 -16,164 -53.75%
NP -1,666 14,598 6,652 42,457 70,825 98,678 21,988 -
-
NP to SH -30 16,290 8,396 44,210 70,916 98,878 22,200 -
-
Tax Rate 148.83% 42.00% 59.65% 36.28% 26.55% 24.46% 42.37% -
Total Cost 122,354 66,888 31,884 100,273 48,497 -5,826 76,204 37.07%
-
Net Worth 597,252 602,597 609,709 599,383 606,431 331,681 354,317 41.59%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 597,252 602,597 609,709 599,383 606,431 331,681 354,317 41.59%
NOSH 334,912 331,097 333,174 332,889 331,383 331,681 331,137 0.75%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.38% 17.91% 17.26% 29.75% 59.36% 106.27% 22.39% -
ROE -0.01% 2.70% 1.38% 7.38% 11.69% 29.81% 6.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.37 24.61 11.57 43.10 36.01 27.99 29.65 14.57%
EPS -0.01 4.92 2.52 13.34 21.40 29.70 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.82 1.83 1.81 1.83 1.00 1.07 41.40%
Adjusted Per Share Value based on latest NOSH - 332,889
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.13 20.34 9.62 35.63 29.78 23.18 24.51 14.74%
EPS -0.01 4.07 2.10 11.04 17.70 24.68 5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4908 1.5042 1.5219 1.4961 1.5137 0.8279 0.8844 41.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.40 1.49 1.53 1.33 1.09 0.945 1.02 -
P/RPS 3.85 6.05 13.23 3.09 3.03 3.38 3.44 7.78%
P/EPS -15,148.04 30.28 60.71 9.96 5.09 3.17 15.21 -
EY -0.01 3.30 1.65 10.04 19.63 31.55 6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.84 0.73 0.60 0.95 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 -
Price 1.29 1.45 1.52 1.64 0.98 0.98 1.00 -
P/RPS 3.55 5.89 13.14 3.81 2.72 3.50 3.37 3.52%
P/EPS -13,957.84 29.47 60.32 12.28 4.58 3.29 14.92 -
EY -0.01 3.39 1.66 8.14 21.84 30.42 6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.83 0.91 0.54 0.98 0.93 -15.67%

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