[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 311.21%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 142,553 187,480 279,884 532,996 135,902 164,853 236,188 -28.51%
PBT -7,022 5,645 55,104 98,736 20,638 29,561 45,232 -
Tax -7,992 -4,174 -10,354 -23,328 -5,231 -7,610 -2,028 148.87%
NP -15,014 1,470 44,750 75,408 15,407 21,950 43,204 -
-
NP to SH -13,653 1,846 44,918 75,544 18,371 25,984 49,168 -
-
Tax Rate - 73.94% 18.79% 23.63% 25.35% 25.74% 4.48% -
Total Cost 157,567 186,009 235,134 457,588 120,495 142,902 192,984 -12.61%
-
Net Worth 143,212 158,285 186,326 183,197 159,747 169,895 179,639 -13.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 3,328 - - -
Div Payout % - - - - 18.12% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 143,212 158,285 186,326 183,197 159,747 169,895 179,639 -13.98%
NOSH 333,052 329,761 332,725 333,086 332,807 333,128 332,665 0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -10.53% 0.78% 15.99% 14.15% 11.34% 13.32% 18.29% -
ROE -9.53% 1.17% 24.11% 41.24% 11.50% 15.29% 27.37% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.80 56.85 84.12 160.02 40.83 49.49 71.00 -28.57%
EPS -4.10 0.56 13.50 22.68 5.52 7.80 14.78 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.43 0.48 0.56 0.55 0.48 0.51 0.54 -14.05%
Adjusted Per Share Value based on latest NOSH - 333,086
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 35.58 46.80 69.86 133.04 33.92 41.15 58.96 -28.52%
EPS -3.41 0.46 11.21 18.86 4.59 6.49 12.27 -
DPS 0.00 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.3575 0.3951 0.4651 0.4573 0.3988 0.4241 0.4484 -13.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.84 0.995 1.21 0.975 1.18 1.07 0.825 -
P/RPS 1.96 1.75 1.44 0.61 2.89 2.16 1.16 41.72%
P/EPS -20.49 177.68 8.96 4.30 21.38 13.72 5.58 -
EY -4.88 0.56 11.16 23.26 4.68 7.29 17.92 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.95 2.07 2.16 1.77 2.46 2.10 1.53 17.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 -
Price 0.945 0.93 1.00 0.92 1.03 1.28 1.05 -
P/RPS 2.21 1.64 1.19 0.57 2.52 2.59 1.48 30.54%
P/EPS -23.05 166.07 7.41 4.06 18.66 16.41 7.10 -
EY -4.34 0.60 13.50 24.65 5.36 6.09 14.08 -
DY 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 2.20 1.94 1.79 1.67 2.15 2.51 1.94 8.72%

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