[MAGNA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -16.88%
YoY- -77.97%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 90,516 40,743 9,634 142,730 89,492 46,426 24,548 138.48%
PBT 2,559 12,585 4,121 66,633 72,320 65,319 9,538 -58.36%
Tax -3,809 -5,286 -2,458 -24,176 -19,201 -15,980 -4,041 -3.86%
NP -1,250 7,299 1,663 42,457 53,119 49,339 5,497 -
-
NP to SH -23 8,145 2,099 44,210 53,187 49,439 5,550 -
-
Tax Rate 148.85% 42.00% 59.65% 36.28% 26.55% 24.46% 42.37% -
Total Cost 91,766 33,444 7,971 100,273 36,373 -2,913 19,051 184.94%
-
Net Worth 597,252 602,597 609,709 599,383 606,431 331,681 354,317 41.59%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 597,252 602,597 609,709 599,383 606,431 331,681 354,317 41.59%
NOSH 334,912 331,097 333,174 332,889 331,383 331,681 331,137 0.75%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -1.38% 17.91% 17.26% 29.75% 59.36% 106.27% 22.39% -
ROE 0.00% 1.35% 0.34% 7.38% 8.77% 14.91% 1.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.28 12.31 2.89 43.10 27.01 14.00 7.41 138.23%
EPS -0.01 2.46 0.63 13.34 16.05 14.85 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.82 1.83 1.81 1.83 1.00 1.07 41.40%
Adjusted Per Share Value based on latest NOSH - 332,889
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.59 10.17 2.40 35.63 22.34 11.59 6.13 138.39%
EPS -0.01 2.03 0.52 11.04 13.28 12.34 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4908 1.5042 1.5219 1.4961 1.5137 0.8279 0.8844 41.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.40 1.49 1.53 1.33 1.09 0.945 1.02 -
P/RPS 5.13 12.11 52.91 3.09 4.04 6.75 13.76 -48.16%
P/EPS -20,196.95 60.57 242.86 9.96 6.79 6.34 60.86 -
EY 0.00 1.65 0.41 10.04 14.72 15.77 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.84 0.73 0.60 0.95 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 -
Price 1.29 1.45 1.52 1.64 0.98 0.98 1.00 -
P/RPS 4.73 11.78 52.57 3.81 3.63 7.00 13.49 -50.24%
P/EPS -18,610.05 58.94 241.27 12.28 6.11 6.57 59.66 -
EY -0.01 1.70 0.41 8.14 16.38 15.21 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.83 0.91 0.54 0.98 0.93 -15.67%

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