[MAGNA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 123.38%
YoY- -62.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,443 49,773 31,109 9,634 53,238 43,066 21,878 -38.84%
PBT 11,326 -10,026 8,464 4,121 -5,687 7,001 55,781 -65.35%
Tax 1,200 1,477 -2,828 -2,458 16,349 -3,221 -11,939 -
NP 12,526 -8,549 5,636 1,663 10,662 3,780 43,842 -56.52%
-
NP to SH 13,302 -8,168 6,046 2,099 -8,977 3,748 43,889 -54.78%
-
Tax Rate -10.60% - 33.41% 59.65% - 46.01% 21.40% -
Total Cost -2,083 58,322 25,473 7,971 42,576 39,286 -21,964 -79.11%
-
Net Worth 594,301 597,252 604,599 609,709 599,383 606,977 331,693 47.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 594,301 597,252 604,599 609,709 599,383 606,977 331,693 47.36%
NOSH 334,912 334,912 332,197 333,174 332,889 331,681 331,693 0.64%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 119.95% -17.18% 18.12% 17.26% 20.03% 8.78% 200.39% -
ROE 2.24% -1.37% 1.00% 0.34% -1.50% 0.62% 13.23% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.15 15.00 9.36 2.89 16.08 12.98 6.60 -38.84%
EPS 4.01 -2.46 1.82 0.63 -2.71 1.13 13.19 -54.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.80 1.82 1.83 1.81 1.83 1.00 47.26%
Adjusted Per Share Value based on latest NOSH - 333,174
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.60 12.40 7.75 2.40 13.26 10.73 5.45 -38.86%
EPS 3.31 -2.03 1.51 0.52 -2.24 0.93 10.93 -54.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4804 1.4878 1.5061 1.5188 1.4931 1.512 0.8263 47.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.27 1.40 1.49 1.53 1.33 1.09 0.945 -
P/RPS 40.38 9.33 15.91 52.91 8.27 8.39 14.33 99.12%
P/EPS 31.70 -56.87 81.87 242.86 -49.06 96.46 7.14 169.39%
EY 3.15 -1.76 1.22 0.41 -2.04 1.04 14.00 -62.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 0.82 0.84 0.73 0.60 0.95 -17.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 -
Price 1.26 1.29 1.45 1.52 1.64 0.98 0.98 -
P/RPS 40.06 8.60 15.48 52.57 10.20 7.55 14.86 93.34%
P/EPS 31.45 -52.40 79.67 241.27 -60.50 86.73 7.41 161.45%
EY 3.18 -1.91 1.26 0.41 -1.65 1.15 13.50 -61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.80 0.83 0.91 0.54 0.98 -20.04%

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