[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -88.94%
YoY- -91.42%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 142,730 119,322 92,852 98,192 795,510 947,605 924,430 -71.05%
PBT 66,633 96,426 130,638 38,152 280,398 317,766 264,052 -59.89%
Tax -24,176 -25,601 -31,960 -16,164 -79,737 -86,332 -88,684 -57.79%
NP 42,457 70,825 98,678 21,988 200,661 231,434 175,368 -60.98%
-
NP to SH 44,210 70,916 98,878 22,200 200,651 230,721 175,382 -59.92%
-
Tax Rate 36.28% 26.55% 24.46% 42.37% 28.44% 27.17% 33.59% -
Total Cost 100,273 48,497 -5,826 76,204 594,849 716,170 749,062 -73.67%
-
Net Worth 599,383 606,431 331,681 354,317 339,522 316,254 233,043 87.18%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 266 221 - -
Div Payout % - - - - 0.13% 0.10% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 599,383 606,431 331,681 354,317 339,522 316,254 233,043 87.18%
NOSH 332,889 331,383 331,681 331,137 332,864 332,899 332,919 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 29.75% 59.36% 106.27% 22.39% 25.22% 24.42% 18.97% -
ROE 7.38% 11.69% 29.81% 6.27% 59.10% 72.95% 75.26% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 43.10 36.01 27.99 29.65 238.99 284.65 277.67 -70.95%
EPS 13.34 21.40 29.70 6.68 60.28 69.31 52.68 -59.80%
DPS 0.00 0.00 0.00 0.00 0.08 0.07 0.00 -
NAPS 1.81 1.83 1.00 1.07 1.02 0.95 0.70 87.84%
Adjusted Per Share Value based on latest NOSH - 331,137
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.63 29.78 23.18 24.51 198.57 236.53 230.75 -71.05%
EPS 11.04 17.70 24.68 5.54 50.09 57.59 43.78 -59.91%
DPS 0.00 0.00 0.00 0.00 0.07 0.06 0.00 -
NAPS 1.4961 1.5137 0.8279 0.8844 0.8475 0.7894 0.5817 87.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.33 1.09 0.945 1.02 1.03 0.88 1.13 -
P/RPS 3.09 3.03 3.38 3.44 0.43 0.31 0.41 282.05%
P/EPS 9.96 5.09 3.17 15.21 1.71 1.27 2.15 176.60%
EY 10.04 19.63 31.55 6.57 58.52 78.76 46.62 -63.90%
DY 0.00 0.00 0.00 0.00 0.08 0.08 0.00 -
P/NAPS 0.73 0.60 0.95 0.95 1.01 0.93 1.61 -40.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 -
Price 1.64 0.98 0.98 1.00 1.03 1.00 1.01 -
P/RPS 3.81 2.72 3.50 3.37 0.43 0.35 0.36 378.60%
P/EPS 12.28 4.58 3.29 14.92 1.71 1.44 1.92 242.62%
EY 8.14 21.84 30.42 6.70 58.52 69.31 52.16 -70.85%
DY 0.00 0.00 0.00 0.00 0.08 0.07 0.00 -
P/NAPS 0.91 0.54 0.98 0.93 1.01 1.05 1.44 -26.25%

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