[MAGNA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 110.73%
YoY- 101.92%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,000 7,500 0 6,531 4,996 7,494 14,548 -50.90%
PBT 57,098 93,110 -812 911 -28,010 -26,446 -33,088 -
Tax -212 -58 -60 359 -106 -150 -148 27.04%
NP 56,886 93,052 -872 1,270 -28,117 -26,596 -33,236 -
-
NP to SH 56,886 94,250 552 2,893 -26,952 -25,434 -32,084 -
-
Tax Rate 0.37% 0.06% - -39.41% - - - -
Total Cost -51,886 -85,552 872 5,261 33,113 34,090 47,784 -
-
Net Worth 418,851 480,767 416,266 390,491 322,648 335,953 342,605 14.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 418,851 480,767 416,266 390,491 322,648 335,953 342,605 14.32%
NOSH 401,438 401,438 401,438 401,438 334,912 334,912 334,912 12.82%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1,137.73% 1,240.69% 0.00% 19.45% -562.80% -354.90% -228.46% -
ROE 13.58% 19.60% 0.13% 0.74% -8.35% -7.57% -9.36% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.27 1.98 0.00 1.89 1.50 2.25 4.37 -56.09%
EPS 14.69 24.90 0.16 0.84 -8.11 -7.64 -9.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.27 1.15 1.13 0.97 1.01 1.03 1.93%
Adjusted Per Share Value based on latest NOSH - 401,438
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.25 1.87 0.00 1.63 1.24 1.87 3.62 -50.74%
EPS 14.17 23.48 0.14 0.72 -6.71 -6.34 -7.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0434 1.1976 1.0369 0.9727 0.8037 0.8369 0.8534 14.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.48 0.50 0.435 0.41 0.53 0.64 0.59 -
P/RPS 37.93 25.24 0.00 21.69 35.29 28.41 13.49 99.08%
P/EPS 3.33 2.01 285.25 48.97 -6.54 -8.37 -6.12 -
EY 29.99 49.79 0.35 2.04 -15.29 -11.95 -16.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.38 0.36 0.55 0.63 0.57 -14.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 25/05/22 28/02/22 18/11/21 20/08/21 25/06/21 -
Price 0.46 0.43 0.40 0.435 0.415 0.535 0.64 -
P/RPS 36.35 21.70 0.00 23.02 27.63 23.75 14.63 83.34%
P/EPS 3.20 1.73 262.30 51.96 -5.12 -7.00 -6.64 -
EY 31.30 57.90 0.38 1.92 -19.52 -14.29 -15.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.35 0.38 0.43 0.53 0.62 -21.63%

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