[MAGNA] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 30.85%
YoY- -111.99%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 70,000 0 7,500 7,494 4,508 31,622 76,980 -1.57%
PBT 80,022 -10,994 93,110 -26,446 -18,434 -29,508 13,862 33.90%
Tax 15,910 -350 -58 -150 -186 -540 -1,586 -
NP 95,932 -11,344 93,052 -26,596 -18,620 -30,048 12,276 40.82%
-
NP to SH 95,932 -11,302 94,250 -25,434 -17,338 -28,298 13,744 38.20%
-
Tax Rate -19.88% - 0.06% - - - 11.44% -
Total Cost -25,932 11,344 -85,552 34,090 23,128 61,670 64,704 -
-
Net Worth 311,339 419,110 480,767 335,953 475,656 508,919 595,402 -10.23%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 311,339 419,110 480,767 335,953 475,656 508,919 595,402 -10.23%
NOSH 401,438 401,438 401,438 334,912 334,912 334,912 334,912 3.06%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 137.05% 0.00% 1,240.69% -354.90% -413.04% -95.02% 15.95% -
ROE 30.81% -2.70% 19.60% -7.57% -3.65% -5.56% 2.31% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.54 0.00 1.98 2.25 1.36 9.51 23.14 -4.50%
EPS 24.04 -2.84 24.90 -7.64 -5.22 -8.50 4.14 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.05 1.27 1.01 1.43 1.53 1.79 -12.91%
Adjusted Per Share Value based on latest NOSH - 401,438
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 17.47 0.00 1.87 1.87 1.13 7.89 19.22 -1.57%
EPS 23.95 -2.82 23.53 -6.35 -4.33 -7.06 3.43 38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7771 1.0462 1.2001 0.8386 1.1873 1.2703 1.4862 -10.23%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.47 0.395 0.50 0.64 0.74 0.835 1.10 -
P/RPS 2.68 0.00 25.24 28.41 54.60 8.78 4.75 -9.09%
P/EPS 1.96 -13.95 2.01 -8.37 -14.20 -9.81 26.62 -35.23%
EY 51.14 -7.17 49.79 -11.95 -7.04 -10.19 3.76 54.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.39 0.63 0.52 0.55 0.61 -0.27%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 22/08/23 30/08/22 20/08/21 13/08/20 16/08/19 16/08/18 -
Price 0.625 0.41 0.43 0.535 0.85 1.22 1.00 -
P/RPS 3.56 0.00 21.70 23.75 62.72 12.83 4.32 -3.17%
P/EPS 2.60 -14.48 1.73 -7.00 -16.31 -14.34 24.20 -31.02%
EY 38.45 -6.91 57.90 -14.29 -6.13 -6.97 4.13 44.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.39 0.34 0.53 0.59 0.80 0.56 6.11%

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