[MAGNA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -75.82%
YoY- 53.22%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue -10,056 9,699 25,585 12,905 10,443 49,773 31,109 -
PBT -33,640 604 4,461 2,470 11,326 -10,026 8,464 -
Tax -32,646 4,447 -1,217 424 1,200 1,477 -2,828 408.50%
NP -66,286 5,051 3,244 2,894 12,526 -8,549 5,636 -
-
NP to SH -65,856 5,328 3,656 3,216 13,302 -8,168 6,046 -
-
Tax Rate - -736.26% 27.28% -17.17% -10.60% - 33.41% -
Total Cost 56,230 4,648 22,341 10,011 -2,083 58,322 25,473 69.29%
-
Net Worth 524,578 595,402 595,402 592,076 594,301 597,252 604,599 -9.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 2,827 - - - -
Div Payout % - - - 87.91% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 524,578 595,402 595,402 592,076 594,301 597,252 604,599 -9.00%
NOSH 334,912 334,912 334,912 334,912 334,912 334,912 332,197 0.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.00% 52.08% 12.68% 22.43% 119.95% -17.18% 18.12% -
ROE -12.55% 0.89% 0.61% 0.54% 2.24% -1.37% 1.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.00 2.92 7.69 3.88 3.15 15.00 9.36 -
EPS -19.84 1.60 1.10 0.97 4.01 -2.46 1.82 -
DPS 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
NAPS 1.58 1.79 1.79 1.78 1.79 1.80 1.82 -8.97%
Adjusted Per Share Value based on latest NOSH - 334,912
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.00 2.42 6.39 3.22 2.61 12.42 7.77 -
EPS -16.44 1.33 0.91 0.80 3.32 -2.04 1.51 -
DPS 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
NAPS 1.3094 1.4862 1.4862 1.4779 1.4835 1.4908 1.5092 -9.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.935 1.01 1.10 1.07 1.27 1.40 1.49 -
P/RPS 0.00 34.64 14.30 27.58 40.38 9.33 15.91 -
P/EPS -4.71 63.05 100.08 110.67 31.70 -56.87 81.87 -
EY -21.21 1.59 1.00 0.90 3.15 -1.76 1.22 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.59 0.56 0.61 0.60 0.71 0.78 0.82 -19.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 16/08/18 17/05/18 28/02/18 27/11/17 18/08/17 -
Price 0.88 0.91 1.00 1.15 1.26 1.29 1.45 -
P/RPS 0.00 31.21 13.00 29.64 40.06 8.60 15.48 -
P/EPS -4.44 56.81 90.98 118.94 31.45 -52.40 79.67 -
EY -22.54 1.76 1.10 0.84 3.18 -1.91 1.26 -
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.56 0.65 0.70 0.72 0.80 -21.11%

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