[MAGNA] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 188.04%
YoY- -86.22%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,905 10,443 49,773 31,109 9,634 53,238 43,066 -55.25%
PBT 2,470 11,326 -10,026 8,464 4,121 -5,687 7,001 -50.10%
Tax 424 1,200 1,477 -2,828 -2,458 16,349 -3,221 -
NP 2,894 12,526 -8,549 5,636 1,663 10,662 3,780 -16.32%
-
NP to SH 3,216 13,302 -8,168 6,046 2,099 -8,977 3,748 -9.71%
-
Tax Rate -17.17% -10.60% - 33.41% 59.65% - 46.01% -
Total Cost 10,011 -2,083 58,322 25,473 7,971 42,576 39,286 -59.83%
-
Net Worth 592,076 594,301 597,252 604,599 609,709 599,383 606,977 -1.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,827 - - - - - - -
Div Payout % 87.91% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 592,076 594,301 597,252 604,599 609,709 599,383 606,977 -1.64%
NOSH 334,912 334,912 334,912 332,197 333,174 332,889 331,681 0.64%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 22.43% 119.95% -17.18% 18.12% 17.26% 20.03% 8.78% -
ROE 0.54% 2.24% -1.37% 1.00% 0.34% -1.50% 0.62% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.88 3.15 15.00 9.36 2.89 16.08 12.98 -55.32%
EPS 0.97 4.01 -2.46 1.82 0.63 -2.71 1.13 -9.68%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.80 1.82 1.83 1.81 1.83 -1.83%
Adjusted Per Share Value based on latest NOSH - 332,197
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.21 2.60 12.40 7.75 2.40 13.26 10.73 -55.30%
EPS 0.80 3.31 -2.03 1.51 0.52 -2.24 0.93 -9.55%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4749 1.4804 1.4878 1.5061 1.5188 1.4931 1.512 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.07 1.27 1.40 1.49 1.53 1.33 1.09 -
P/RPS 27.58 40.38 9.33 15.91 52.91 8.27 8.39 121.24%
P/EPS 110.67 31.70 -56.87 81.87 242.86 -49.06 96.46 9.60%
EY 0.90 3.15 -1.76 1.22 0.41 -2.04 1.04 -9.19%
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.78 0.82 0.84 0.73 0.60 0.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 -
Price 1.15 1.26 1.29 1.45 1.52 1.64 0.98 -
P/RPS 29.64 40.06 8.60 15.48 52.57 10.20 7.55 149.06%
P/EPS 118.94 31.45 -52.40 79.67 241.27 -60.50 86.73 23.45%
EY 0.84 3.18 -1.91 1.26 0.41 -1.65 1.15 -18.90%
DY 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.72 0.80 0.83 0.91 0.54 13.16%

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