[MAGNA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -28.28%
YoY- -69.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 30,629 64,252 120,688 119,322 947,605 187,480 164,853 -24.45%
PBT -29,185 10,046 3,412 96,426 317,766 5,645 29,561 -
Tax -360 4,872 -5,078 -25,601 -86,332 -4,174 -7,610 -39.84%
NP -29,545 14,918 -1,666 70,825 231,434 1,470 21,950 -
-
NP to SH -27,840 16,266 -30 70,916 230,721 1,846 25,984 -
-
Tax Rate - -48.50% 148.83% 26.55% 27.17% 73.94% 25.74% -
Total Cost 60,174 49,333 122,354 48,497 716,170 186,009 142,902 -13.41%
-
Net Worth 495,614 595,402 597,252 606,431 316,254 158,285 169,895 19.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 221 - - -
Div Payout % - - - - 0.10% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 495,614 595,402 597,252 606,431 316,254 158,285 169,895 19.52%
NOSH 334,912 334,912 334,912 331,383 332,899 329,761 333,128 0.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -96.46% 23.22% -1.38% 59.36% 24.42% 0.78% 13.32% -
ROE -5.62% 2.73% -0.01% 11.69% 72.95% 1.17% 15.29% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.21 19.32 36.37 36.01 284.65 56.85 49.49 -24.43%
EPS -8.37 4.89 -0.01 21.40 69.31 0.56 7.80 -
DPS 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 1.49 1.79 1.80 1.83 0.95 0.48 0.51 19.55%
Adjusted Per Share Value based on latest NOSH - 331,681
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.63 16.01 30.06 29.72 236.05 46.70 41.07 -24.45%
EPS -6.94 4.05 -0.01 17.67 57.47 0.46 6.47 -
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.2346 1.4832 1.4878 1.5106 0.7878 0.3943 0.4232 19.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.05 1.01 1.40 1.09 0.88 0.995 1.07 -
P/RPS 11.40 5.23 3.85 3.03 0.31 1.75 2.16 31.93%
P/EPS -12.55 20.65 -15,148.04 5.09 1.27 177.68 13.72 -
EY -7.97 4.84 -0.01 19.63 78.76 0.56 7.29 -
DY 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 0.70 0.56 0.78 0.60 0.93 2.07 2.10 -16.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 27/11/17 23/11/16 17/11/15 18/11/14 18/11/13 -
Price 0.90 0.91 1.29 0.98 1.00 0.93 1.28 -
P/RPS 9.77 4.71 3.55 2.72 0.35 1.64 2.59 24.75%
P/EPS -10.75 18.61 -13,957.84 4.58 1.44 166.07 16.41 -
EY -9.30 5.37 -0.01 21.84 69.31 0.60 6.09 -
DY 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.60 0.51 0.72 0.54 1.05 1.94 2.51 -21.21%

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