[MAGNA] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -39.64%
YoY- 311.07%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 61,221 28,000 5,000 4,996 8,570 30,629 64,252 -0.80%
PBT 25,554 -22,922 57,098 -28,010 -18,154 -29,185 10,046 16.81%
Tax -6,416 -236 -212 -106 -1,924 -360 4,872 -
NP 19,138 -23,158 56,886 -28,117 -20,078 -29,545 14,918 4.23%
-
NP to SH 19,138 -23,121 56,886 -26,952 -11,097 -27,840 16,266 2.74%
-
Tax Rate 25.11% - 0.37% - - - -48.50% -
Total Cost 42,082 51,158 -51,886 33,113 28,649 60,174 49,333 -2.61%
-
Net Worth 248,303 407,136 418,851 322,648 469,004 495,614 595,402 -13.55%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 248,303 407,136 418,851 322,648 469,004 495,614 595,402 -13.55%
NOSH 340,142 401,438 401,438 334,912 334,912 334,912 334,912 0.25%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 31.26% -82.71% 1,137.73% -562.80% -234.27% -96.46% 23.22% -
ROE 7.71% -5.68% 13.58% -8.35% -2.37% -5.62% 2.73% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 18.00 7.01 1.27 1.50 2.58 9.21 19.32 -1.17%
EPS 5.63 -5.79 14.69 -8.11 -5.64 -8.37 4.89 2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.02 1.06 0.97 1.41 1.49 1.79 -13.87%
Adjusted Per Share Value based on latest NOSH - 401,438
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 15.28 6.99 1.25 1.25 2.14 7.65 16.04 -0.80%
EPS 4.78 -5.77 14.20 -6.73 -2.77 -6.95 4.06 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6198 1.0163 1.0455 0.8054 1.1707 1.2371 1.4862 -13.55%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.695 0.42 0.48 0.53 0.75 1.05 1.01 -
P/RPS 3.86 5.99 37.93 35.29 29.11 11.40 5.23 -4.93%
P/EPS 12.35 -7.25 3.33 -6.54 -22.48 -12.55 20.65 -8.20%
EY 8.10 -13.79 29.99 -15.29 -4.45 -7.97 4.84 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.41 0.45 0.55 0.53 0.70 0.56 9.19%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 29/11/23 30/11/22 18/11/21 19/11/20 21/11/19 22/11/18 -
Price 0.62 0.41 0.46 0.415 0.70 0.90 0.91 -
P/RPS 3.44 5.84 36.35 27.63 27.17 9.77 4.71 -5.09%
P/EPS 11.02 -7.08 3.20 -5.12 -20.98 -10.75 18.61 -8.35%
EY 9.08 -14.13 31.30 -19.52 -4.77 -9.30 5.37 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.40 0.43 0.43 0.50 0.60 0.51 8.87%

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