[MAGNA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.15%
YoY- 192.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 119,322 947,605 187,480 164,853 61,488 38,296 111,144 1.18%
PBT 96,426 317,766 5,645 29,561 26,898 -4,868 -3,545 -
Tax -25,601 -86,332 -4,174 -7,610 -18,132 -385 -2,914 43.59%
NP 70,825 231,434 1,470 21,950 8,766 -5,253 -6,460 -
-
NP to SH 70,916 230,721 1,846 25,984 8,890 -4,978 -5,926 -
-
Tax Rate 26.55% 27.17% 73.94% 25.74% 67.41% - - -
Total Cost 48,497 716,170 186,009 142,902 52,721 43,549 117,604 -13.71%
-
Net Worth 606,431 316,254 158,285 169,895 146,695 0 113,862 32.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 221 - - - - - -
Div Payout % - 0.10% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 606,431 316,254 158,285 169,895 146,695 0 113,862 32.11%
NOSH 331,383 332,899 329,761 333,128 333,399 254,904 218,965 7.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 59.36% 24.42% 0.78% 13.32% 14.26% -13.72% -5.81% -
ROE 11.69% 72.95% 1.17% 15.29% 6.06% 0.00% -5.21% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.01 284.65 56.85 49.49 18.44 15.02 50.76 -5.55%
EPS 21.40 69.31 0.56 7.80 2.67 -1.96 -2.71 -
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 0.95 0.48 0.51 0.44 0.00 0.52 23.30%
Adjusted Per Share Value based on latest NOSH - 333,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.72 236.05 46.70 41.07 15.32 9.54 27.69 1.18%
EPS 17.67 57.47 0.46 6.47 2.21 -1.24 -1.48 -
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5106 0.7878 0.3943 0.4232 0.3654 0.00 0.2836 32.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.09 0.88 0.995 1.07 0.79 0.77 0.82 -
P/RPS 3.03 0.31 1.75 2.16 4.28 5.13 1.62 10.98%
P/EPS 5.09 1.27 177.68 13.72 29.63 -39.42 -30.30 -
EY 19.63 78.76 0.56 7.29 3.38 -2.54 -3.30 -
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 2.07 2.10 1.80 0.00 1.58 -14.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 -
Price 0.98 1.00 0.93 1.28 0.78 0.81 0.78 -
P/RPS 2.72 0.35 1.64 2.59 4.23 5.39 1.54 9.93%
P/EPS 4.58 1.44 166.07 16.41 29.25 -41.47 -28.82 -
EY 21.84 69.31 0.60 6.09 3.42 -2.41 -3.47 -
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.05 1.94 2.51 1.77 0.00 1.50 -15.64%

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