[MAGNA] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -265.39%
YoY- -116.24%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 81,000 46,000 46,000 102,600 81,600 85,350 85,350 -3.43%
PBT -87,779 -113,217 -133,287 -7,326 636 48,894 52,689 -
Tax 14,011 5,956 5,881 -195 -323 -250 -177 -
NP -73,768 -107,261 -127,406 -7,521 313 48,644 52,512 -
-
NP to SH -73,789 -107,261 -127,406 -10,779 -2,950 45,603 49,827 -
-
Tax Rate - - - - 50.79% 0.51% 0.34% -
Total Cost 154,768 153,261 173,406 110,121 81,287 36,706 32,838 181.37%
-
Net Worth 311,339 291,381 291,381 407,136 419,110 415,119 423,102 -18.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 311,339 291,381 291,381 407,136 419,110 415,119 423,102 -18.50%
NOSH 401,438 401,438 401,438 401,438 401,438 401,438 401,438 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -91.07% -233.18% -276.97% -7.33% 0.38% 56.99% 61.53% -
ROE -23.70% -36.81% -43.72% -2.65% -0.70% 10.99% 11.78% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.29 11.52 11.52 25.70 20.44 21.38 21.38 -3.43%
EPS -18.49 -26.87 -31.92 -2.70 -0.74 11.42 12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.73 0.73 1.02 1.05 1.04 1.06 -18.50%
Adjusted Per Share Value based on latest NOSH - 401,438
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 20.22 11.48 11.48 25.61 20.37 21.30 21.30 -3.41%
EPS -18.42 -26.77 -31.80 -2.69 -0.74 11.38 12.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7771 0.7273 0.7273 1.0163 1.0462 1.0362 1.0561 -18.51%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.47 0.56 0.41 0.42 0.395 0.445 0.47 -
P/RPS 2.32 4.86 3.56 1.63 1.93 2.08 2.20 3.60%
P/EPS -2.54 -2.08 -1.28 -15.55 -53.45 3.89 3.77 -
EY -39.33 -47.99 -77.85 -6.43 -1.87 25.67 26.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.56 0.41 0.38 0.43 0.44 22.99%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 21/05/24 29/02/24 29/11/23 22/08/23 23/05/23 27/02/23 -
Price 0.625 0.505 0.565 0.41 0.41 0.41 0.44 -
P/RPS 3.08 4.38 4.90 1.60 2.01 1.92 2.06 30.78%
P/EPS -3.38 -1.88 -1.77 -15.18 -55.48 3.59 3.52 -
EY -29.58 -53.21 -56.49 -6.59 -1.80 27.87 28.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.77 0.40 0.39 0.39 0.42 53.72%

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