[MAGNA] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 455.34%
YoY- 2183.43%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 98,192 1,562,336 532,996 454,076 21,136 28,316 72,576 5.16%
PBT 38,152 400,992 98,736 103,416 8,816 3,352 616 98.78%
Tax -16,164 -143,176 -23,328 -10,404 -4,692 376 -152 117.50%
NP 21,988 257,816 75,408 93,012 4,124 3,728 464 90.11%
-
NP to SH 22,200 258,684 75,544 93,164 4,080 3,704 588 83.05%
-
Tax Rate 42.37% 35.71% 23.63% 10.06% 53.22% -11.22% 24.68% -
Total Cost 76,204 1,304,520 457,588 361,064 17,012 24,588 72,112 0.92%
-
Net Worth 354,317 206,361 183,197 179,673 144,774 0 115,500 20.52%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 354,317 206,361 183,197 179,673 144,774 0 115,500 20.52%
NOSH 331,137 332,840 333,086 332,728 329,032 246,250 209,999 7.87%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.39% 16.50% 14.15% 20.48% 19.51% 13.17% 0.64% -
ROE 6.27% 125.35% 41.24% 51.85% 2.82% 0.00% 0.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.65 469.39 160.02 136.47 6.42 11.50 34.56 -2.51%
EPS 6.68 77.72 22.68 28.00 1.24 1.48 0.28 69.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.62 0.55 0.54 0.44 0.00 0.55 11.71%
Adjusted Per Share Value based on latest NOSH - 332,728
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 24.46 389.18 132.77 113.11 5.27 7.05 18.08 5.16%
EPS 5.53 64.44 18.82 23.21 1.02 0.92 0.15 82.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8826 0.5141 0.4564 0.4476 0.3606 0.00 0.2877 20.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 0.875 0.975 0.77 0.83 0.815 0.98 -
P/RPS 3.44 0.19 0.61 0.56 12.92 7.09 2.84 3.24%
P/EPS 15.21 1.13 4.30 2.75 66.94 54.18 350.00 -40.67%
EY 6.57 88.82 23.26 36.36 1.49 1.85 0.29 68.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.41 1.77 1.43 1.89 0.00 1.78 -9.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 11/05/15 29/05/14 28/05/13 30/05/12 24/05/11 26/05/10 -
Price 1.00 1.11 0.92 0.775 0.83 0.80 0.86 -
P/RPS 3.37 0.24 0.57 0.57 12.92 6.96 2.49 5.16%
P/EPS 14.92 1.43 4.06 2.77 66.94 53.19 307.14 -39.56%
EY 6.70 70.02 24.65 36.13 1.49 1.88 0.33 65.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.79 1.67 1.44 1.89 0.00 1.56 -8.25%

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