[MAGNA] QoQ Cumulative 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- -95.25%
YoY- -62.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative 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 90,516 40,743 9,634 142,730 89,492 46,426 67.61%
PBT 13,885 2,559 12,585 4,121 66,633 72,320 65,319 -64.28%
Tax -4,086 -3,809 -5,286 -2,458 -24,176 -19,201 -15,980 -59.61%
NP 9,799 -1,250 7,299 1,663 42,457 53,119 49,339 -65.85%
-
NP to SH 11,421 -23 8,145 2,099 44,210 53,187 49,439 -62.25%
-
Tax Rate 29.43% 148.85% 42.00% 59.65% 36.28% 26.55% 24.46% -
Total Cost 91,160 91,766 33,444 7,971 100,273 36,373 -2,913 -
-
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% 0.00% 1.35% 0.34% 7.38% 8.77% 14.91% -
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 27.28 12.31 2.89 43.10 27.01 14.00 67.48%
EPS 3.44 -0.01 2.46 0.63 13.34 16.05 14.85 -62.18%
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 22.59 10.17 2.40 35.63 22.34 11.59 67.59%
EPS 2.85 -0.01 2.03 0.52 11.04 13.28 12.34 -62.25%
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 5.13 12.11 52.91 3.09 4.04 6.75 -27.28%
P/EPS 36.92 -20,196.95 60.57 242.86 9.96 6.79 6.34 222.64%
EY 2.71 0.00 1.65 0.41 10.04 14.72 15.77 -68.99%
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 4.73 11.78 52.57 3.81 3.63 7.00 -29.47%
P/EPS 36.63 -18,610.05 58.94 241.27 12.28 6.11 6.57 213.44%
EY 2.73 -0.01 1.70 0.41 8.14 16.38 15.21 -68.08%
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