[MAGNA] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -8.48%
YoY- 312.55%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 46,000 102,600 81,600 85,350 85,350 6,534 6,534 266.02%
PBT -133,287 -7,326 636 48,894 52,689 64,743 60,690 -
Tax 5,881 -195 -323 -250 -177 279 404 493.28%
NP -127,406 -7,521 313 48,644 52,512 65,022 61,094 -
-
NP to SH -127,406 -10,779 -2,950 45,603 49,827 66,371 62,735 -
-
Tax Rate - - 50.79% 0.51% 0.34% -0.43% -0.67% -
Total Cost 173,406 110,121 81,287 36,706 32,838 -58,488 -54,560 -
-
Net Worth 291,381 407,136 419,110 415,119 423,102 418,851 480,767 -28.31%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 291,381 407,136 419,110 415,119 423,102 418,851 480,767 -28.31%
NOSH 401,438 401,438 401,438 401,438 401,438 401,438 401,438 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -276.97% -7.33% 0.38% 56.99% 61.53% 995.13% 935.02% -
ROE -43.72% -2.65% -0.70% 10.99% 11.78% 15.85% 13.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.52 25.70 20.44 21.38 21.38 1.65 1.73 252.72%
EPS -31.92 -2.70 -0.74 11.42 12.48 16.80 16.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.02 1.05 1.04 1.06 1.06 1.27 -30.79%
Adjusted Per Share Value based on latest NOSH - 401,438
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.48 25.61 20.37 21.30 21.30 1.63 1.63 266.12%
EPS -31.80 -2.69 -0.74 11.38 12.44 16.57 15.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7273 1.0163 1.0462 1.0362 1.0561 1.0455 1.2001 -28.32%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.41 0.42 0.395 0.445 0.47 0.48 0.50 -
P/RPS 3.56 1.63 1.93 2.08 2.20 29.03 28.97 -75.18%
P/EPS -1.28 -15.55 -53.45 3.89 3.77 2.86 3.02 -
EY -77.85 -6.43 -1.87 25.67 26.56 34.99 33.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.38 0.43 0.44 0.45 0.39 27.19%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 22/08/23 23/05/23 27/02/23 30/11/22 30/08/22 -
Price 0.565 0.41 0.41 0.41 0.44 0.46 0.43 -
P/RPS 4.90 1.60 2.01 1.92 2.06 27.82 24.91 -66.07%
P/EPS -1.77 -15.18 -55.48 3.59 3.52 2.74 2.59 -
EY -56.49 -6.59 -1.80 27.87 28.37 36.51 38.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.39 0.39 0.42 0.43 0.34 72.19%

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