[MAGNA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 130.42%
YoY- 2183.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,262 5,546 4,575 113,519 150,338 5,144 35,688 -50.84%
PBT -1,533 -445 -3,238 25,854 13,638 -2,001 19,971 -
Tax 477 -4,694 1,587 -2,601 -3,486 -7,508 -4,918 -
NP -1,056 -5,139 -1,651 23,253 10,152 -9,509 15,053 -
-
NP to SH -1,117 -5,096 1,293 23,291 10,108 -9,452 15,100 -
-
Tax Rate - - - 10.06% 25.56% - 24.63% -
Total Cost 13,318 10,685 6,226 90,266 140,186 14,653 20,635 -25.25%
-
Net Worth 157,694 169,866 179,030 179,673 156,434 146,439 162,973 -2.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,285 - - - 4,992 - - -
Div Payout % 0.00% - - - 49.39% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 157,694 169,866 179,030 179,673 156,434 146,439 162,973 -2.16%
NOSH 328,529 333,071 331,538 332,728 332,839 332,816 332,599 -0.81%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.61% -92.66% -36.09% 20.48% 6.75% -184.86% 42.18% -
ROE -0.71% -3.00% 0.72% 12.96% 6.46% -6.45% 9.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.73 1.67 1.38 34.12 45.17 1.55 10.73 -50.46%
EPS -0.34 -1.53 0.39 7.00 3.04 -2.84 4.54 -
DPS 1.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.48 0.51 0.54 0.54 0.47 0.44 0.49 -1.36%
Adjusted Per Share Value based on latest NOSH - 332,728
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.05 1.38 1.14 28.28 37.45 1.28 8.89 -50.89%
EPS -0.28 -1.27 0.32 5.80 2.52 -2.35 3.76 -
DPS 0.82 0.00 0.00 0.00 1.24 0.00 0.00 -
NAPS 0.3928 0.4231 0.446 0.4476 0.3897 0.3648 0.406 -2.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.18 1.07 0.825 0.77 0.75 0.79 0.81 -
P/RPS 31.62 64.26 59.79 2.26 1.66 51.11 7.55 159.14%
P/EPS -347.06 -69.93 211.54 11.00 24.70 -27.82 17.84 -
EY -0.29 -1.43 0.47 9.09 4.05 -3.59 5.60 -
DY 0.85 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.46 2.10 1.53 1.43 1.60 1.80 1.65 30.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 26/11/12 24/08/12 -
Price 1.03 1.28 1.05 0.775 0.77 0.78 0.82 -
P/RPS 27.60 76.87 76.09 2.27 1.70 50.47 7.64 134.88%
P/EPS -302.94 -83.66 269.23 11.07 25.35 -27.46 18.06 -
EY -0.33 -1.20 0.37 9.03 3.94 -3.64 5.54 -
DY 0.97 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 2.15 2.51 1.94 1.44 1.64 1.77 1.67 18.29%

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