[MAGNA] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -339.51%
YoY- -132.51%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 49,773 31,109 9,634 53,238 43,066 21,878 24,548 60.12%
PBT -10,026 8,464 4,121 -5,687 7,001 55,781 9,538 -
Tax 1,477 -2,828 -2,458 16,349 -3,221 -11,939 -4,041 -
NP -8,549 5,636 1,663 10,662 3,780 43,842 5,497 -
-
NP to SH -8,168 6,046 2,099 -8,977 3,748 43,889 5,550 -
-
Tax Rate - 33.41% 59.65% - 46.01% 21.40% 42.37% -
Total Cost 58,322 25,473 7,971 42,576 39,286 -21,964 19,051 110.69%
-
Net Worth 597,252 604,599 609,709 599,383 606,977 331,693 354,317 41.59%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 597,252 604,599 609,709 599,383 606,977 331,693 354,317 41.59%
NOSH 334,912 332,197 333,174 332,889 331,681 331,693 331,137 0.75%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -17.18% 18.12% 17.26% 20.03% 8.78% 200.39% 22.39% -
ROE -1.37% 1.00% 0.34% -1.50% 0.62% 13.23% 1.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.00 9.36 2.89 16.08 12.98 6.60 7.41 59.95%
EPS -2.46 1.82 0.63 -2.71 1.13 13.19 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.82 1.83 1.81 1.83 1.00 1.07 41.40%
Adjusted Per Share Value based on latest NOSH - 332,889
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.42 7.77 2.40 13.29 10.75 5.46 6.13 60.04%
EPS -2.04 1.51 0.52 -2.24 0.94 10.96 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4908 1.5092 1.5219 1.4961 1.5151 0.828 0.8844 41.59%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.40 1.49 1.53 1.33 1.09 0.945 1.02 -
P/RPS 9.33 15.91 52.91 8.27 8.39 14.33 13.76 -22.80%
P/EPS -56.87 81.87 242.86 -49.06 96.46 7.14 60.86 -
EY -1.76 1.22 0.41 -2.04 1.04 14.00 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.84 0.73 0.60 0.95 0.95 -12.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 -
Price 1.29 1.45 1.52 1.64 0.98 0.98 1.00 -
P/RPS 8.60 15.48 52.57 10.20 7.55 14.86 13.49 -25.90%
P/EPS -52.40 79.67 241.27 -60.50 86.73 7.41 59.66 -
EY -1.91 1.26 0.41 -1.65 1.15 13.50 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.83 0.91 0.54 0.98 0.93 -15.67%

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