[MAGNA] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
16-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -24.35%
YoY- -722.0%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 24,141 32,241 12,916 15,454 35,315 38,133 58,632 -44.62%
PBT -35,267 -31,492 -55,529 -47,790 -31,857 -26,105 18,861 -
Tax -3,082 -3,037 -32,916 -28,469 -29,663 -28,992 4,854 -
NP -38,349 -34,529 -88,445 -76,259 -61,520 -55,097 23,715 -
-
NP to SH -36,553 -32,728 -86,736 -74,677 -60,053 -53,656 25,502 -
-
Tax Rate - - - - - - -25.74% -
Total Cost 62,490 66,770 101,361 91,713 96,835 93,230 34,917 47.35%
-
Net Worth 485,635 485,635 495,614 508,919 517,938 524,578 595,402 -12.69%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - 2,827 2,827 -
Div Payout % - - - - - 0.00% 11.09% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 485,635 485,635 495,614 508,919 517,938 524,578 595,402 -12.69%
NOSH 334,912 334,912 334,912 334,912 334,912 334,912 334,912 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -158.85% -107.10% -684.77% -493.46% -174.20% -144.49% 40.45% -
ROE -7.53% -6.74% -17.50% -14.67% -11.59% -10.23% 4.28% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.26 9.69 3.88 4.65 10.64 11.49 17.63 -44.61%
EPS -10.99 -9.84 -26.08 -22.45 -18.09 -16.16 7.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.85 -
NAPS 1.46 1.46 1.49 1.53 1.56 1.58 1.79 -12.69%
Adjusted Per Share Value based on latest NOSH - 334,912
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.03 8.05 3.22 3.86 8.82 9.52 14.64 -44.61%
EPS -9.12 -8.17 -21.65 -18.64 -14.99 -13.39 6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.71 -
NAPS 1.2122 1.2122 1.2371 1.2703 1.2928 1.3094 1.4862 -12.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.845 0.85 1.05 0.835 0.89 0.935 1.01 -
P/RPS 11.64 8.77 27.04 17.97 8.37 8.14 5.73 60.32%
P/EPS -7.69 -8.64 -4.03 -3.72 -4.92 -5.79 13.17 -
EY -13.00 -11.58 -24.83 -26.89 -20.32 -17.28 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.84 -
P/NAPS 0.58 0.58 0.70 0.55 0.57 0.59 0.56 2.36%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 13/02/20 21/11/19 16/08/19 16/05/19 28/02/19 22/11/18 -
Price 0.82 0.81 0.90 1.22 0.82 0.88 0.91 -
P/RPS 11.30 8.36 23.18 26.26 7.71 7.66 5.16 68.55%
P/EPS -7.46 -8.23 -3.45 -5.43 -4.53 -5.45 11.87 -
EY -13.40 -12.15 -28.97 -18.40 -22.06 -18.36 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.93 -
P/NAPS 0.56 0.55 0.60 0.80 0.53 0.56 0.51 6.42%

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