[MAGNA] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 262.86%
YoY- 248.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,699 25,585 12,905 10,443 49,773 31,109 9,634 0.44%
PBT 604 4,461 2,470 11,326 -10,026 8,464 4,121 -72.16%
Tax 4,447 -1,217 424 1,200 1,477 -2,828 -2,458 -
NP 5,051 3,244 2,894 12,526 -8,549 5,636 1,663 109.58%
-
NP to SH 5,328 3,656 3,216 13,302 -8,168 6,046 2,099 85.97%
-
Tax Rate -736.26% 27.28% -17.17% -10.60% - 33.41% 59.65% -
Total Cost 4,648 22,341 10,011 -2,083 58,322 25,473 7,971 -30.18%
-
Net Worth 595,402 595,402 592,076 594,301 597,252 604,599 609,709 -1.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 2,827 - - - - -
Div Payout % - - 87.91% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 595,402 595,402 592,076 594,301 597,252 604,599 609,709 -1.56%
NOSH 334,912 334,912 334,912 334,912 334,912 332,197 333,174 0.34%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 52.08% 12.68% 22.43% 119.95% -17.18% 18.12% 17.26% -
ROE 0.89% 0.61% 0.54% 2.24% -1.37% 1.00% 0.34% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.92 7.69 3.88 3.15 15.00 9.36 2.89 0.69%
EPS 1.60 1.10 0.97 4.01 -2.46 1.82 0.63 86.04%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.79 1.78 1.79 1.80 1.82 1.83 -1.46%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.42 6.37 3.21 2.60 12.40 7.75 2.40 0.55%
EPS 1.33 0.91 0.80 3.31 -2.03 1.51 0.52 86.91%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 1.4832 1.4832 1.4749 1.4804 1.4878 1.5061 1.5188 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.01 1.10 1.07 1.27 1.40 1.49 1.53 -
P/RPS 34.64 14.30 27.58 40.38 9.33 15.91 52.91 -24.58%
P/EPS 63.05 100.08 110.67 31.70 -56.87 81.87 242.86 -59.27%
EY 1.59 1.00 0.90 3.15 -1.76 1.22 0.41 146.63%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.60 0.71 0.78 0.82 0.84 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 24/05/17 -
Price 0.91 1.00 1.15 1.26 1.29 1.45 1.52 -
P/RPS 31.21 13.00 29.64 40.06 8.60 15.48 52.57 -29.33%
P/EPS 56.81 90.98 118.94 31.45 -52.40 79.67 241.27 -61.83%
EY 1.76 1.10 0.84 3.18 -1.91 1.26 0.41 163.89%
DY 0.00 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.65 0.70 0.72 0.80 0.83 -27.70%

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