[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 78.66%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,531 4,996 7,494 14,548 18,958 8,570 4,508 27.94%
PBT 911 -28,010 -26,446 -33,088 -133,180 -18,154 -18,434 -
Tax 359 -106 -150 -148 -18,511 -1,924 -186 -
NP 1,270 -28,117 -26,596 -33,236 -151,691 -20,078 -18,620 -
-
NP to SH 2,893 -26,952 -25,434 -32,084 -150,362 -11,097 -17,338 -
-
Tax Rate -39.41% - - - - - - -
Total Cost 5,261 33,113 34,090 47,784 170,649 28,649 23,128 -62.63%
-
Net Worth 390,491 322,648 335,953 342,605 345,932 469,004 475,656 -12.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 390,491 322,648 335,953 342,605 345,932 469,004 475,656 -12.29%
NOSH 401,438 334,912 334,912 334,912 334,912 334,912 334,912 12.80%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.45% -562.80% -354.90% -228.46% -800.14% -234.27% -413.04% -
ROE 0.74% -8.35% -7.57% -9.36% -43.47% -2.37% -3.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.89 1.50 2.25 4.37 5.70 2.58 1.36 24.45%
EPS 0.84 -8.11 -7.64 -9.64 -45.20 -5.64 -5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.97 1.01 1.03 1.04 1.41 1.43 -14.49%
Adjusted Per Share Value based on latest NOSH - 334,912
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.63 1.25 1.87 3.63 4.73 2.14 1.13 27.58%
EPS 0.72 -6.73 -6.35 -8.01 -37.53 -2.77 -4.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9747 0.8054 0.8386 0.8552 0.8635 1.1707 1.1873 -12.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.41 0.53 0.64 0.59 0.88 0.75 0.74 -
P/RPS 21.69 35.29 28.41 13.49 15.44 29.11 54.60 -45.86%
P/EPS 48.97 -6.54 -8.37 -6.12 -1.95 -22.48 -14.20 -
EY 2.04 -15.29 -11.95 -16.35 -51.37 -4.45 -7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.63 0.57 0.85 0.53 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 20/08/21 25/06/21 18/03/21 19/11/20 13/08/20 -
Price 0.435 0.415 0.535 0.64 0.60 0.70 0.85 -
P/RPS 23.02 27.63 23.75 14.63 10.53 27.17 62.72 -48.64%
P/EPS 51.96 -5.12 -7.00 -6.64 -1.33 -20.98 -16.31 -
EY 1.92 -19.52 -14.29 -15.07 -75.34 -4.77 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.53 0.62 0.58 0.50 0.59 -25.36%

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