[MAGNA] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 530.05%
YoY- 242.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 84,806 248,489 71,631 390,584 1,943 668 6,693 440.99%
PBT 42,133 106,259 31,778 100,248 -11,256 -23,318 2,869 496.76%
Tax -15,048 -20,347 -8,548 -35,794 -4,861 2,046 655 -
NP 27,085 85,912 23,230 64,454 -16,117 -21,272 3,524 288.01%
-
NP to SH 27,610 85,370 23,020 64,671 -15,038 -21,072 3,574 289.33%
-
Tax Rate 35.72% 19.15% 26.90% 35.71% - - -22.83% -
Total Cost 57,721 162,577 48,401 326,130 18,060 21,940 3,169 588.61%
-
Net Worth 339,712 316,234 232,861 206,361 143,082 159,787 187,050 48.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 99 166 - - - - - -
Div Payout % 0.36% 0.19% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 339,712 316,234 232,861 206,361 143,082 159,787 187,050 48.69%
NOSH 333,051 332,878 332,658 332,840 332,751 332,890 334,018 -0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 31.94% 34.57% 32.43% 16.50% -829.49% -3,184.43% 52.65% -
ROE 8.13% 27.00% 9.89% 31.34% -10.51% -13.19% 1.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.46 74.65 21.53 117.35 0.58 0.20 2.00 442.67%
EPS 8.29 25.65 6.92 19.43 -4.52 -6.33 1.07 290.08%
DPS 0.03 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.95 0.70 0.62 0.43 0.48 0.56 48.98%
Adjusted Per Share Value based on latest NOSH - 332,840
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.17 62.03 17.88 97.49 0.48 0.17 1.67 441.16%
EPS 6.89 21.31 5.75 16.14 -3.75 -5.26 0.89 289.88%
DPS 0.02 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.848 0.7894 0.5813 0.5151 0.3572 0.3989 0.4669 48.69%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.03 0.88 1.13 0.875 0.84 0.995 1.21 -
P/RPS 4.05 1.18 5.25 0.75 143.86 495.85 60.39 -83.41%
P/EPS 12.42 3.43 16.33 4.50 -18.59 -15.72 113.08 -76.97%
EY 8.05 29.14 6.12 22.21 -5.38 -6.36 0.88 335.63%
DY 0.03 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.93 1.61 1.41 1.95 2.07 2.16 -39.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 -
Price 1.03 1.00 1.01 1.11 0.945 0.93 1.00 -
P/RPS 4.05 1.34 4.69 0.95 161.84 463.46 49.91 -81.17%
P/EPS 12.42 3.90 14.60 5.71 -20.91 -14.69 93.46 -73.86%
EY 8.05 25.65 6.85 17.50 -4.78 -6.81 1.07 282.54%
DY 0.03 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.44 1.79 2.20 1.94 1.79 -31.64%

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