[MAGNA] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 94.11%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,784 0 110 3,637 12,530 4,174 267 375.24%
PBT 21,919 -7,785 -4,951 -8,272 -119,564 -4,399 -2,160 -
Tax 439 -5 -38 -37 -17,068 -1,350 199 69.21%
NP 22,358 -7,790 -4,989 -8,309 -136,632 -5,749 -1,961 -
-
NP to SH 23,107 -7,497 -4,694 -8,021 -136,286 -4,616 -1,663 -
-
Tax Rate -2.00% - - - - - - -
Total Cost -19,574 7,790 5,099 11,946 149,162 9,923 2,228 -
-
Net Worth 390,491 322,648 335,953 342,605 345,932 469,004 475,656 -12.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 390,491 322,648 335,953 342,605 345,932 469,004 475,656 -12.29%
NOSH 401,438 334,912 334,912 334,912 334,912 334,912 334,912 12.80%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 803.09% 0.00% -4,535.45% -228.46% -1,090.44% -137.73% -734.46% -
ROE 5.92% -2.32% -1.40% -2.34% -39.40% -0.98% -0.35% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.81 0.00 0.03 1.09 3.77 1.25 0.08 366.04%
EPS 6.69 -2.25 -1.41 -2.41 -40.97 -1.63 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.97 1.01 1.03 1.04 1.41 1.43 -14.49%
Adjusted Per Share Value based on latest NOSH - 334,912
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.69 0.00 0.03 0.91 3.13 1.04 0.07 357.81%
EPS 5.77 -1.87 -1.17 -2.00 -34.02 -1.15 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9747 0.8054 0.8386 0.8552 0.8635 1.1707 1.1873 -12.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.41 0.53 0.64 0.59 0.88 0.75 0.74 -
P/RPS 50.89 0.00 1,935.28 53.96 23.36 59.77 921.89 -85.42%
P/EPS 6.13 -23.52 -45.35 -24.47 -2.15 -54.04 -148.01 -
EY 16.31 -4.25 -2.20 -4.09 -46.56 -1.85 -0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.63 0.57 0.85 0.53 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 18/11/21 20/08/21 25/06/21 18/03/21 19/11/20 13/08/20 -
Price 0.435 0.415 0.535 0.64 0.60 0.70 0.85 -
P/RPS 54.00 0.00 1,617.78 58.53 15.93 55.78 1,058.92 -86.17%
P/EPS 6.51 -18.41 -37.91 -26.54 -1.46 -50.44 -170.01 -
EY 15.37 -5.43 -2.64 -3.77 -68.29 -1.98 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.53 0.62 0.58 0.50 0.59 -25.36%

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