[MAGNA] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -80.92%
YoY- 101.72%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 85,350 5,000 7,500 0 6,531 4,996 7,494 403.96%
PBT 52,689 57,098 93,110 -812 911 -28,010 -26,446 -
Tax -176 -212 -58 -60 359 -106 -150 11.21%
NP 52,513 56,886 93,052 -872 1,270 -28,117 -26,596 -
-
NP to SH 50,098 56,886 94,250 552 2,893 -26,952 -25,434 -
-
Tax Rate 0.33% 0.37% 0.06% - -39.41% - - -
Total Cost 32,837 -51,886 -85,552 872 5,261 33,113 34,090 -2.45%
-
Net Worth 423,102 418,851 480,767 416,266 390,491 322,648 335,953 16.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 423,102 418,851 480,767 416,266 390,491 322,648 335,953 16.57%
NOSH 401,438 401,438 401,438 401,438 401,438 334,912 334,912 12.80%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 61.53% 1,137.73% 1,240.69% 0.00% 19.45% -562.80% -354.90% -
ROE 11.84% 13.58% 19.60% 0.13% 0.74% -8.35% -7.57% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.38 1.27 1.98 0.00 1.89 1.50 2.25 346.78%
EPS 12.55 14.69 24.90 0.16 0.84 -8.11 -7.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.27 1.15 1.13 0.97 1.01 3.26%
Adjusted Per Share Value based on latest NOSH - 401,438
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.26 1.25 1.87 0.00 1.63 1.24 1.87 403.37%
EPS 12.48 14.17 23.48 0.14 0.72 -6.71 -6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.054 1.0434 1.1976 1.0369 0.9727 0.8037 0.8369 16.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.47 0.48 0.50 0.435 0.41 0.53 0.64 -
P/RPS 2.20 37.93 25.24 0.00 21.69 35.29 28.41 -81.74%
P/EPS 3.74 3.33 2.01 285.25 48.97 -6.54 -8.37 -
EY 26.70 29.99 49.79 0.35 2.04 -15.29 -11.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.39 0.38 0.36 0.55 0.63 -21.23%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 25/05/22 28/02/22 18/11/21 20/08/21 -
Price 0.44 0.46 0.43 0.40 0.435 0.415 0.535 -
P/RPS 2.06 36.35 21.70 0.00 23.02 27.63 23.75 -80.31%
P/EPS 3.51 3.20 1.73 262.30 51.96 -5.12 -7.00 -
EY 28.53 31.30 57.90 0.38 1.92 -19.52 -14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.34 0.35 0.38 0.43 0.53 -14.32%

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