[MAGNA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 5.8%
YoY- 142.41%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 81,600 85,350 85,350 6,534 6,534 2,894 6,531 440.93%
PBT 636 48,894 52,689 64,743 60,690 8,980 911 -21.35%
Tax -323 -250 -177 279 404 381 359 -
NP 313 48,644 52,512 65,022 61,094 9,361 1,270 -60.79%
-
NP to SH -2,950 45,603 49,827 66,371 62,735 11,054 2,895 -
-
Tax Rate 50.79% 0.51% 0.34% -0.43% -0.67% -4.24% -39.41% -
Total Cost 81,287 36,706 32,838 -58,488 -54,560 -6,467 5,261 523.46%
-
Net Worth 419,110 415,119 423,102 418,851 480,767 416,266 390,491 4.84%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 419,110 415,119 423,102 418,851 480,767 416,266 390,491 4.84%
NOSH 401,438 401,438 401,438 401,438 401,438 401,438 401,438 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.38% 56.99% 61.53% 995.13% 935.02% 323.46% 19.45% -
ROE -0.70% 10.99% 11.78% 15.85% 13.05% 2.66% 0.74% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.44 21.38 21.38 1.65 1.73 0.80 1.89 391.17%
EPS -0.74 11.42 12.48 16.80 16.57 3.05 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.06 1.06 1.27 1.15 1.13 -4.79%
Adjusted Per Share Value based on latest NOSH - 401,438
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.37 21.30 21.30 1.63 1.63 0.72 1.63 441.01%
EPS -0.74 11.38 12.44 16.57 15.66 2.76 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0462 1.0362 1.0561 1.0455 1.2001 1.0391 0.9747 4.84%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.395 0.445 0.47 0.48 0.50 0.435 0.41 -
P/RPS 1.93 2.08 2.20 29.03 28.97 54.41 21.69 -80.15%
P/EPS -53.45 3.89 3.77 2.86 3.02 14.24 48.94 -
EY -1.87 25.67 26.56 34.99 33.14 7.02 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.44 0.45 0.39 0.38 0.36 3.68%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 30/11/22 30/08/22 25/05/22 28/02/22 -
Price 0.41 0.41 0.44 0.46 0.43 0.40 0.435 -
P/RPS 2.01 1.92 2.06 27.82 24.91 50.03 23.02 -80.40%
P/EPS -55.48 3.59 3.52 2.74 2.59 13.10 51.92 -
EY -1.80 27.87 28.37 36.51 38.54 7.63 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.43 0.34 0.35 0.38 1.75%

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