[MAGNA] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 60.51%
YoY- 226.5%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 429,474 795,510 712,647 464,826 399,888 142,553 152,872 98.97%
PBT 402,912 493,622 227,029 97,452 68,543 -7,021 1,325 4406.29%
Tax -53,372 -85,125 -69,550 -47,157 -37,954 -7,992 -1,722 884.64%
NP 349,540 408,497 157,479 50,295 30,589 -15,013 -397 -
-
NP to SH 349,366 408,487 158,023 51,581 32,135 -13,650 -178 -
-
Tax Rate 13.25% 17.24% 30.63% 48.39% 55.37% - 129.96% -
Total Cost 79,934 387,013 555,168 414,531 369,299 157,566 153,269 -35.18%
-
Net Worth 354,317 333,051 316,234 232,861 206,361 143,082 159,787 69.96%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 332 332 166 - - - 3,285 -78.27%
Div Payout % 0.10% 0.08% 0.11% - - - 0.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 354,317 333,051 316,234 232,861 206,361 143,082 159,787 69.96%
NOSH 331,137 333,051 332,878 332,658 332,840 332,751 332,890 -0.35%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 81.39% 51.35% 22.10% 10.82% 7.65% -10.53% -0.26% -
ROE 98.60% 122.65% 49.97% 22.15% 15.57% -9.54% -0.11% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 129.70 238.85 214.09 139.73 120.14 42.84 45.92 99.68%
EPS 105.50 122.65 47.47 15.51 9.65 -4.10 -0.05 -
DPS 0.10 0.10 0.05 0.00 0.00 0.00 1.00 -78.42%
NAPS 1.07 1.00 0.95 0.70 0.62 0.43 0.48 70.56%
Adjusted Per Share Value based on latest NOSH - 332,658
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 106.98 198.17 177.52 115.79 99.61 35.51 38.08 98.97%
EPS 87.03 101.76 39.36 12.85 8.00 -3.40 -0.04 -
DPS 0.08 0.08 0.04 0.00 0.00 0.00 0.82 -78.77%
NAPS 0.8826 0.8296 0.7878 0.5801 0.5141 0.3564 0.398 69.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.02 1.03 0.88 1.13 0.875 0.84 0.995 -
P/RPS 0.79 0.43 0.41 0.81 0.73 1.96 2.17 -48.98%
P/EPS 0.97 0.84 1.85 7.29 9.06 -20.48 -1,860.82 -
EY 103.44 119.08 53.95 13.72 11.03 -4.88 -0.05 -
DY 0.10 0.10 0.06 0.00 0.00 0.00 1.01 -78.56%
P/NAPS 0.95 1.03 0.93 1.61 1.41 1.95 2.07 -40.47%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 -
Price 1.00 1.03 1.00 1.01 1.11 0.945 0.93 -
P/RPS 0.77 0.43 0.47 0.72 0.92 2.21 2.03 -47.56%
P/EPS 0.95 0.84 2.11 6.51 11.50 -23.04 -1,739.26 -
EY 105.50 119.08 47.47 15.35 8.70 -4.34 -0.06 -
DY 0.10 0.10 0.05 0.00 0.00 0.00 1.08 -79.50%
P/NAPS 0.93 1.03 1.05 1.44 1.79 2.20 1.94 -38.72%

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