[MAGNA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -495.12%
YoY- -357.01%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 16,277 20,451 20,608 18,958 15,697 18,684 24,141 -23.08%
PBT -140,572 -137,186 -134,395 -133,180 -23,219 -25,955 -35,267 151.18%
Tax -17,148 -18,493 -18,256 -18,511 -4,210 -2,860 -3,082 213.66%
NP -157,720 -155,679 -152,651 -151,691 -27,429 -28,815 -38,349 156.47%
-
NP to SH -156,498 -153,617 -150,586 -149,571 -25,133 -27,248 -36,553 163.43%
-
Tax Rate - - - - - - - -
Total Cost 173,997 176,130 173,259 170,649 43,126 47,499 62,490 97.79%
-
Net Worth 322,648 335,953 342,605 345,932 469,004 475,656 485,635 -23.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 322,648 335,953 342,605 345,932 469,004 475,656 485,635 -23.84%
NOSH 334,912 334,912 334,912 334,912 334,912 334,912 334,912 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -968.97% -761.23% -740.74% -800.14% -174.74% -154.22% -158.85% -
ROE -48.50% -45.73% -43.95% -43.24% -5.36% -5.73% -7.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.89 6.15 6.20 5.70 4.72 5.62 7.26 -23.14%
EPS -47.05 -46.18 -45.27 -44.97 -7.56 -8.19 -10.99 163.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.01 1.03 1.04 1.41 1.43 1.46 -23.84%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.06 5.10 5.14 4.73 3.92 4.66 6.03 -23.16%
EPS -39.06 -38.34 -37.59 -37.33 -6.27 -6.80 -9.12 163.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8054 0.8386 0.8552 0.8635 1.1707 1.1873 1.2122 -23.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.53 0.64 0.59 0.88 0.75 0.74 0.845 -
P/RPS 10.83 10.41 9.52 15.44 15.89 13.17 11.64 -4.69%
P/EPS -1.13 -1.39 -1.30 -1.96 -9.93 -9.03 -7.69 -72.12%
EY -88.77 -72.16 -76.73 -51.10 -10.07 -11.07 -13.00 259.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.57 0.85 0.53 0.52 0.58 -3.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 20/08/21 25/06/21 18/03/21 19/11/20 13/08/20 24/06/20 -
Price 0.415 0.535 0.64 0.60 0.70 0.85 0.82 -
P/RPS 8.48 8.70 10.33 10.53 14.83 15.13 11.30 -17.40%
P/EPS -0.88 -1.16 -1.41 -1.33 -9.26 -10.38 -7.46 -75.91%
EY -113.37 -86.32 -70.74 -74.94 -10.79 -9.64 -13.40 314.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.62 0.58 0.50 0.59 0.56 -16.13%

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