[MAGNA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[MAGNA] MAGNA PRIMA BHD

Announcement Date

16-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 113.68%

YoY- -15.63%

Quarter Report

MAGNA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	3,747	2,254	15,811	38,490	40,743	46,426	462,215	-55.14%
YoY %	66.24%	-85.74%	-58.92%	-5.53%	-12.24%	-89.96%	-	-
Horiz. %	0.81%	0.49%	3.42%	8.33%	8.81%	10.04%	100.00%	-
PBT	-13,223	-9,217	-14,754	6,931	12,585	65,319	132,026	-
YoY %	-43.46%	37.53%	-312.87%	-44.93%	-80.73%	-50.53%	-	-
Horiz. %	-10.02%	-6.98%	-11.18%	5.25%	9.53%	49.47%	100.00%	-
Tax	-75	-93	-270	-793	-5,286	-15,980	-44,342	-65.44%
YoY %	19.35%	65.56%	65.95%	85.00%	66.92%	63.96%	-	-
Horiz. %	0.17%	0.21%	0.61%	1.79%	11.92%	36.04%	100.00%	-
NP	-13,298	-9,310	-15,024	6,138	7,299	49,339	87,684	-
YoY %	-42.84%	38.03%	-344.77%	-15.91%	-85.21%	-43.73%	-	-
Horiz. %	-15.17%	-10.62%	-17.13%	7.00%	8.32%	56.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,717	-8,669	-14,149	6,872	8,145	49,439	87,691	-
YoY %	-46.70%	38.73%	-305.89%	-15.63%	-83.53%	-43.62%	-	-
Horiz. %	-14.50%	-9.89%	-16.14%	7.84%	9.29%	56.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	11.44%	42.00%	24.46%	33.59%	-
YoY %	-	-	-	-72.76%	71.71%	-27.18%	-	-
Horiz. %	-	-	-	34.06%	125.04%	72.82%	100.00%	-
Total Cost	17,045	11,564	30,835	32,352	33,444	-2,913	374,531	-40.22%
YoY %	47.40%	-62.50%	-4.69%	-3.27%	1,248.09%	-100.78%	-	-
Horiz. %	4.55%	3.09%	8.23%	8.64%	8.93%	-0.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	335,953	475,656	508,919	595,402	602,597	331,681	233,043	6.27%
YoY %	-29.37%	-6.54%	-14.53%	-1.19%	81.68%	42.33%	-	-
Horiz. %	144.16%	204.11%	218.38%	255.49%	258.58%	142.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	335,953	475,656	508,919	595,402	602,597	331,681	233,043	6.27%
YoY %	-29.37%	-6.54%	-14.53%	-1.19%	81.68%	42.33%	-	-
Horiz. %	144.16%	204.11%	218.38%	255.49%	258.58%	142.33%	100.00%	-
NOSH	334,912	334,912	334,912	334,912	331,097	331,681	332,919	0.09%
YoY %	0.00%	0.00%	0.00%	1.15%	-0.18%	-0.37%	-	-
Horiz. %	100.60%	100.60%	100.60%	100.60%	99.45%	99.63%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-354.90%	-413.04%	-95.02%	15.95%	17.91%	106.27%	18.97%	-
YoY %	14.08%	-334.69%	-695.74%	-10.94%	-83.15%	460.20%	-	-
Horiz. %	-1,870.85%	-2,177.33%	-500.90%	84.08%	94.41%	560.20%	100.00%	-
ROE	-3.79%	-1.82%	-2.78%	1.15%	1.35%	14.91%	37.63%	-
YoY %	-108.24%	34.53%	-341.74%	-14.81%	-90.95%	-60.38%	-	-
Horiz. %	-10.07%	-4.84%	-7.39%	3.06%	3.59%	39.62%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	1.13	0.68	4.75	11.57	12.31	14.00	138.84	-55.11%
YoY %	66.18%	-85.68%	-58.95%	-6.01%	-12.07%	-89.92%	-	-
Horiz. %	0.81%	0.49%	3.42%	8.33%	8.87%	10.08%	100.00%	-
EPS	-3.82	-2.61	-4.25	2.07	2.46	14.85	26.34	-
YoY %	-46.36%	38.59%	-305.31%	-15.85%	-83.43%	-43.62%	-	-
Horiz. %	-14.50%	-9.91%	-16.14%	7.86%	9.34%	56.38%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.01	1.43	1.53	1.79	1.82	1.00	0.70	6.29%
YoY %	-29.37%	-6.54%	-14.53%	-1.65%	82.00%	42.86%	-	-
Horiz. %	144.29%	204.29%	218.57%	255.71%	260.00%	142.86%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 334,912
RPS	0.94	0.56	3.95	9.61	10.17	11.59	115.37	-55.10%
YoY %	67.86%	-85.82%	-58.90%	-5.51%	-12.25%	-89.95%	-	-
Horiz. %	0.81%	0.49%	3.42%	8.33%	8.82%	10.05%	100.00%	-
EPS	-3.17	-2.16	-3.53	1.72	2.03	12.34	21.89	-
YoY %	-46.76%	38.81%	-305.23%	-15.27%	-83.55%	-43.63%	-	-
Horiz. %	-14.48%	-9.87%	-16.13%	7.86%	9.27%	56.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8386	1.1873	1.2703	1.4862	1.5042	0.8279	0.5817	6.28%
YoY %	-29.37%	-6.53%	-14.53%	-1.20%	81.69%	42.32%	-	-
Horiz. %	144.16%	204.11%	218.38%	255.49%	258.59%	142.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.64	0.74	0.835	1.10	1.49	0.945	1.13	-
P/RPS	56.81	109.20	17.57	9.51	12.11	6.75	0.81	102.94%
YoY %	-47.98%	521.51%	84.75%	-21.47%	79.41%	733.33%	-	-
Horiz. %	7,013.58%	13,481.48%	2,169.14%	1,174.07%	1,495.06%	833.33%	100.00%	-
P/EPS	-16.74	-28.39	-19.63	53.24	60.57	6.34	4.29	-
YoY %	41.04%	-44.63%	-136.87%	-12.10%	855.36%	47.79%	-	-
Horiz. %	-390.21%	-661.77%	-457.58%	1,241.03%	1,411.89%	147.79%	100.00%	-
EY	-5.97	-3.52	-5.09	1.88	1.65	15.77	23.31	-
YoY %	-69.60%	30.84%	-370.74%	13.94%	-89.54%	-32.35%	-	-
Horiz. %	-25.61%	-15.10%	-21.84%	8.07%	7.08%	67.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.52	0.55	0.61	0.82	0.95	1.61	-14.46%
YoY %	21.15%	-5.45%	-9.84%	-25.61%	-13.68%	-40.99%	-	-
Horiz. %	39.13%	32.30%	34.16%	37.89%	50.93%	59.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	13/08/20	16/08/19	16/08/18	18/08/17	22/08/16	19/08/15	-
Price	0.535	0.85	1.22	1.00	1.45	0.98	1.01	-
P/RPS	47.49	125.44	25.67	8.64	11.78	7.00	0.73	100.41%
YoY %	-62.14%	388.66%	197.11%	-26.66%	68.29%	858.90%	-	-
Horiz. %	6,505.48%	17,183.56%	3,516.44%	1,183.56%	1,613.70%	958.90%	100.00%	-
P/EPS	-13.99	-32.61	-28.68	48.40	58.94	6.57	3.83	-
YoY %	57.10%	-13.70%	-159.26%	-17.88%	797.11%	71.54%	-	-
Horiz. %	-365.27%	-851.44%	-748.83%	1,263.71%	1,538.90%	171.54%	100.00%	-
EY	-7.15	-3.07	-3.49	2.07	1.70	15.21	26.08	-
YoY %	-132.90%	12.03%	-268.60%	21.76%	-88.82%	-41.68%	-	-
Horiz. %	-27.42%	-11.77%	-13.38%	7.94%	6.52%	58.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.59	0.80	0.56	0.80	0.98	1.44	-15.33%
YoY %	-10.17%	-26.25%	42.86%	-30.00%	-18.37%	-31.94%	-	-
Horiz. %	36.81%	40.97%	55.56%	38.89%	55.56%	68.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos