[MAGNA] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 78.08%
YoY- -111.05%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 668 6,693 133,249 12,262 5,546 4,575 113,519 -96.73%
PBT -23,318 2,869 24,684 -1,533 -445 -3,238 25,854 -
Tax 2,046 655 -5,832 477 -4,694 1,587 -2,601 -
NP -21,272 3,524 18,852 -1,056 -5,139 -1,651 23,253 -
-
NP to SH -21,072 3,574 18,886 -1,117 -5,096 1,293 23,291 -
-
Tax Rate - -22.83% 23.63% - - - 10.06% -
Total Cost 21,940 3,169 114,397 13,318 10,685 6,226 90,266 -61.01%
-
Net Worth 159,787 187,050 183,197 157,694 169,866 179,030 179,673 -7.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 3,285 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 159,787 187,050 183,197 157,694 169,866 179,030 179,673 -7.51%
NOSH 332,890 334,018 333,086 328,529 333,071 331,538 332,728 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -3,184.43% 52.65% 14.15% -8.61% -92.66% -36.09% 20.48% -
ROE -13.19% 1.91% 10.31% -0.71% -3.00% 0.72% 12.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.20 2.00 40.00 3.73 1.67 1.38 34.12 -96.73%
EPS -6.33 1.07 5.67 -0.34 -1.53 0.39 7.00 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.48 0.56 0.55 0.48 0.51 0.54 0.54 -7.54%
Adjusted Per Share Value based on latest NOSH - 328,529
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.17 1.67 33.19 3.05 1.38 1.14 28.28 -96.68%
EPS -5.25 0.89 4.70 -0.28 -1.27 0.32 5.80 -
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.398 0.466 0.4564 0.3928 0.4231 0.446 0.4476 -7.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.995 1.21 0.975 1.18 1.07 0.825 0.77 -
P/RPS 495.85 60.39 2.44 31.62 64.26 59.79 2.26 3525.79%
P/EPS -15.72 113.08 17.20 -347.06 -69.93 211.54 11.00 -
EY -6.36 0.88 5.82 -0.29 -1.43 0.47 9.09 -
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 2.07 2.16 1.77 2.46 2.10 1.53 1.43 27.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 -
Price 0.93 1.00 0.92 1.03 1.28 1.05 0.775 -
P/RPS 463.46 49.91 2.30 27.60 76.87 76.09 2.27 3356.09%
P/EPS -14.69 93.46 16.23 -302.94 -83.66 269.23 11.07 -
EY -6.81 1.07 6.16 -0.33 -1.20 0.37 9.03 -
DY 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
P/NAPS 1.94 1.79 1.67 2.15 2.51 1.94 1.44 21.95%

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