[MAGNA] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -689.59%
YoY- -313.5%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 71,631 390,584 1,943 668 6,693 133,249 12,262 225.40%
PBT 31,778 100,248 -11,256 -23,318 2,869 24,684 -1,533 -
Tax -8,548 -35,794 -4,861 2,046 655 -5,832 477 -
NP 23,230 64,454 -16,117 -21,272 3,524 18,852 -1,056 -
-
NP to SH 23,020 64,671 -15,038 -21,072 3,574 18,886 -1,117 -
-
Tax Rate 26.90% 35.71% - - -22.83% 23.63% - -
Total Cost 48,401 326,130 18,060 21,940 3,169 114,397 13,318 136.93%
-
Net Worth 232,861 206,361 143,082 159,787 187,050 183,197 157,694 29.76%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 3,285 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 232,861 206,361 143,082 159,787 187,050 183,197 157,694 29.76%
NOSH 332,658 332,840 332,751 332,890 334,018 333,086 328,529 0.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 32.43% 16.50% -829.49% -3,184.43% 52.65% 14.15% -8.61% -
ROE 9.89% 31.34% -10.51% -13.19% 1.91% 10.31% -0.71% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.53 117.35 0.58 0.20 2.00 40.00 3.73 222.81%
EPS 6.92 19.43 -4.52 -6.33 1.07 5.67 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.70 0.62 0.43 0.48 0.56 0.55 0.48 28.68%
Adjusted Per Share Value based on latest NOSH - 332,890
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.88 97.49 0.48 0.17 1.67 33.26 3.06 225.46%
EPS 5.75 16.14 -3.75 -5.26 0.89 4.71 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 0.5813 0.5151 0.3572 0.3989 0.4669 0.4573 0.3936 29.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.13 0.875 0.84 0.995 1.21 0.975 1.18 -
P/RPS 5.25 0.75 143.86 495.85 60.39 2.44 31.62 -69.89%
P/EPS 16.33 4.50 -18.59 -15.72 113.08 17.20 -347.06 -
EY 6.12 22.21 -5.38 -6.36 0.88 5.82 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 1.61 1.41 1.95 2.07 2.16 1.77 2.46 -24.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 -
Price 1.01 1.11 0.945 0.93 1.00 0.92 1.03 -
P/RPS 4.69 0.95 161.84 463.46 49.91 2.30 27.60 -69.42%
P/EPS 14.60 5.71 -20.91 -14.69 93.46 16.23 -302.94 -
EY 6.85 17.50 -4.78 -6.81 1.07 6.16 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 1.44 1.79 2.20 1.94 1.79 1.67 2.15 -23.50%

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