[MAGNA] YoY Cumulative 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- -20.73%
YoY- 192.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 89,492 710,704 140,610 123,640 46,116 28,722 83,358 1.18%
PBT 72,320 238,325 4,234 22,171 20,174 -3,651 -2,659 -
Tax -19,201 -64,749 -3,131 -5,708 -13,599 -289 -2,186 43.59%
NP 53,119 173,576 1,103 16,463 6,575 -3,940 -4,845 -
-
NP to SH 53,187 173,041 1,385 19,488 6,668 -3,734 -4,445 -
-
Tax Rate 26.55% 27.17% 73.95% 25.75% 67.41% - - -
Total Cost 36,373 537,128 139,507 107,177 39,541 32,662 88,203 -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 - 166 - - - - - -
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 331,383 332,899 329,761 333,128 333,400 254,904 218,965 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 8.77% 54.72% 0.88% 11.47% 4.55% 0.00% -3.90% -
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 27.01 213.49 42.64 37.11 13.83 11.27 38.07 -5.55%
EPS 16.05 51.98 0.42 5.85 2.00 -1.47 -2.03 -
DPS 0.00 0.05 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 22.29 177.04 35.03 30.80 11.49 7.15 20.76 1.19%
EPS 13.25 43.11 0.35 4.85 1.66 -0.93 -1.11 -
DPS 0.00 0.04 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 4.04 0.41 2.33 2.88 5.71 6.83 2.15 11.07%
P/EPS 6.79 1.69 236.90 18.29 39.50 -52.56 -40.39 -
EY 14.72 59.07 0.42 5.47 2.53 -1.90 -2.48 -
DY 0.00 0.06 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 3.63 0.47 2.18 3.45 5.64 7.19 2.05 9.98%
P/EPS 6.11 1.92 221.43 21.88 39.00 -55.30 -38.42 -
EY 16.38 51.98 0.45 4.57 2.56 -1.81 -2.60 -
DY 0.00 0.05 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