[MAGNA] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -64.4%
YoY- 544.1%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 24,548 84,806 248,489 71,631 390,584 1,943 668 1002.91%
PBT 9,538 42,133 106,259 31,778 100,248 -11,256 -23,318 -
Tax -4,041 -15,048 -20,347 -8,548 -35,794 -4,861 2,046 -
NP 5,497 27,085 85,912 23,230 64,454 -16,117 -21,272 -
-
NP to SH 5,550 27,610 85,370 23,020 64,671 -15,038 -21,072 -
-
Tax Rate 42.37% 35.72% 19.15% 26.90% 35.71% - - -
Total Cost 19,051 57,721 162,577 48,401 326,130 18,060 21,940 -8.97%
-
Net Worth 354,317 339,712 316,234 232,861 206,361 143,082 159,787 69.96%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 99 166 - - - - -
Div Payout % - 0.36% 0.19% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 354,317 339,712 316,234 232,861 206,361 143,082 159,787 69.96%
NOSH 331,137 333,051 332,878 332,658 332,840 332,751 332,890 -0.35%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 22.39% 31.94% 34.57% 32.43% 16.50% -829.49% -3,184.43% -
ROE 1.57% 8.13% 27.00% 9.89% 31.34% -10.51% -13.19% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.41 25.46 74.65 21.53 117.35 0.58 0.20 1008.93%
EPS 1.67 8.29 25.65 6.92 19.43 -4.52 -6.33 -
DPS 0.00 0.03 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 0.95 0.70 0.62 0.43 0.48 70.56%
Adjusted Per Share Value based on latest NOSH - 332,658
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 6.13 21.17 62.03 17.88 97.49 0.48 0.17 989.08%
EPS 1.39 6.89 21.31 5.75 16.14 -3.75 -5.26 -
DPS 0.00 0.02 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.8844 0.848 0.7894 0.5813 0.5151 0.3572 0.3989 69.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.02 1.03 0.88 1.13 0.875 0.84 0.995 -
P/RPS 13.76 4.05 1.18 5.25 0.75 143.86 495.85 -90.81%
P/EPS 60.86 12.42 3.43 16.33 4.50 -18.59 -15.72 -
EY 1.64 8.05 29.14 6.12 22.21 -5.38 -6.36 -
DY 0.00 0.03 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.01 0.93 1.61 1.41 1.95 2.07 -40.47%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 -
Price 1.00 1.03 1.00 1.01 1.11 0.945 0.93 -
P/RPS 13.49 4.05 1.34 4.69 0.95 161.84 463.46 -90.51%
P/EPS 59.66 12.42 3.90 14.60 5.71 -20.91 -14.69 -
EY 1.68 8.05 25.65 6.85 17.50 -4.78 -6.81 -
DY 0.00 0.03 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.01 1.05 1.44 1.79 2.20 1.94 -38.72%

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