[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -81.01%
YoY- -62.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 100,959 120,688 81,486 38,536 142,730 119,322 92,852 5.72%
PBT 13,885 3,412 25,170 16,484 66,633 96,426 130,638 -77.47%
Tax -4,086 -5,078 -10,572 -9,832 -24,176 -25,601 -31,960 -74.52%
NP 9,799 -1,666 14,598 6,652 42,457 70,825 98,678 -78.46%
-
NP to SH 11,421 -30 16,290 8,396 44,210 70,916 98,878 -76.18%
-
Tax Rate 29.43% 148.83% 42.00% 59.65% 36.28% 26.55% 24.46% -
Total Cost 91,160 122,354 66,888 31,884 100,273 48,497 -5,826 -
-
Net Worth 594,301 597,252 602,597 609,709 599,383 606,431 331,681 47.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 594,301 597,252 602,597 609,709 599,383 606,431 331,681 47.36%
NOSH 334,912 334,912 331,097 333,174 332,889 331,383 331,681 0.64%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.71% -1.38% 17.91% 17.26% 29.75% 59.36% 106.27% -
ROE 1.92% -0.01% 2.70% 1.38% 7.38% 11.69% 29.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.41 36.37 24.61 11.57 43.10 36.01 27.99 5.66%
EPS 3.44 -0.01 4.92 2.52 13.34 21.40 29.70 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.80 1.82 1.83 1.81 1.83 1.00 47.26%
Adjusted Per Share Value based on latest NOSH - 333,174
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.20 30.13 20.34 9.62 35.63 29.78 23.18 5.71%
EPS 2.85 -0.01 4.07 2.10 11.04 17.70 24.68 -76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4835 1.4908 1.5042 1.5219 1.4961 1.5137 0.8279 47.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.27 1.40 1.49 1.53 1.33 1.09 0.945 -
P/RPS 4.18 3.85 6.05 13.23 3.09 3.03 3.38 15.16%
P/EPS 36.92 -15,148.04 30.28 60.71 9.96 5.09 3.17 411.51%
EY 2.71 -0.01 3.30 1.65 10.04 19.63 31.55 -80.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.82 0.84 0.73 0.60 0.95 -17.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 -
Price 1.26 1.29 1.45 1.52 1.64 0.98 0.98 -
P/RPS 4.14 3.55 5.89 13.14 3.81 2.72 3.50 11.81%
P/EPS 36.63 -13,957.84 29.47 60.32 12.28 4.58 3.29 396.42%
EY 2.73 -0.01 3.39 1.66 8.14 21.84 30.42 -79.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.80 0.83 0.91 0.54 0.98 -20.04%

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