[MAGNA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
11-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 335.42%
YoY- 137.74%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 795,510 712,647 464,826 399,888 142,553 152,872 157,750 193.20%
PBT 493,622 227,029 97,452 68,543 -7,021 1,325 24,198 642.49%
Tax -85,125 -69,550 -47,157 -37,954 -7,992 -1,722 -8,462 364.04%
NP 408,497 157,479 50,295 30,589 -15,013 -397 15,736 771.53%
-
NP to SH 408,487 158,023 51,581 32,135 -13,650 -178 15,798 769.24%
-
Tax Rate 17.24% 30.63% 48.39% 55.37% - 129.96% 34.97% -
Total Cost 387,013 555,168 414,531 369,299 157,566 153,269 142,014 94.74%
-
Net Worth 333,051 316,234 232,861 206,361 143,082 159,787 187,050 46.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 332 166 - - - 3,285 3,285 -78.21%
Div Payout % 0.08% 0.11% - - - 0.00% 20.80% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 333,051 316,234 232,861 206,361 143,082 159,787 187,050 46.75%
NOSH 333,051 332,878 332,658 332,840 332,751 332,890 334,018 -0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 51.35% 22.10% 10.82% 7.65% -10.53% -0.26% 9.98% -
ROE 122.65% 49.97% 22.15% 15.57% -9.54% -0.11% 8.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 238.85 214.09 139.73 120.14 42.84 45.92 47.23 193.75%
EPS 122.65 47.47 15.51 9.65 -4.10 -0.05 4.73 770.88%
DPS 0.10 0.05 0.00 0.00 0.00 1.00 1.00 -78.36%
NAPS 1.00 0.95 0.70 0.62 0.43 0.48 0.56 47.03%
Adjusted Per Share Value based on latest NOSH - 332,840
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 198.57 177.89 116.03 99.82 35.58 38.16 39.38 193.18%
EPS 101.96 39.44 12.88 8.02 -3.41 -0.04 3.94 769.72%
DPS 0.08 0.04 0.00 0.00 0.00 0.82 0.82 -78.71%
NAPS 0.8313 0.7894 0.5813 0.5151 0.3572 0.3989 0.4669 46.74%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.03 0.88 1.13 0.875 0.84 0.995 1.21 -
P/RPS 0.43 0.41 0.81 0.73 1.96 2.17 2.56 -69.45%
P/EPS 0.84 1.85 7.29 9.06 -20.48 -1,860.82 25.58 -89.68%
EY 119.08 53.95 13.72 11.03 -4.88 -0.05 3.91 869.18%
DY 0.10 0.06 0.00 0.00 0.00 1.01 0.83 -75.51%
P/NAPS 1.03 0.93 1.61 1.41 1.95 2.07 2.16 -38.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 -
Price 1.03 1.00 1.01 1.11 0.945 0.93 1.00 -
P/RPS 0.43 0.47 0.72 0.92 2.21 2.03 2.12 -65.37%
P/EPS 0.84 2.11 6.51 11.50 -23.04 -1,739.26 21.14 -88.28%
EY 119.08 47.47 15.35 8.70 -4.34 -0.06 4.73 753.95%
DY 0.10 0.05 0.00 0.00 0.00 1.08 1.00 -78.36%
P/NAPS 1.03 1.05 1.44 1.79 2.20 1.94 1.79 -30.74%

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