[MAGNA] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -100.28%
YoY- -100.04%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 6,428 22,972 48,189 90,516 89,492 710,704 140,610 -40.17%
PBT -13,616 -21,889 7,535 2,559 72,320 238,325 4,234 -
Tax -1,443 -270 3,654 -3,809 -19,201 -64,749 -3,131 -12.10%
NP -15,059 -22,159 11,189 -1,250 53,119 173,576 1,103 -
-
NP to SH -8,323 -20,880 12,200 -23 53,187 173,041 1,385 -
-
Tax Rate - - -48.49% 148.85% 26.55% 27.17% 73.95% -
Total Cost 21,487 45,131 37,000 91,766 36,373 537,128 139,507 -26.76%
-
Net Worth 469,004 495,614 595,402 597,252 606,431 316,254 158,285 19.82%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 166 - -
Div Payout % - - - - - 0.10% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 469,004 495,614 595,402 597,252 606,431 316,254 158,285 19.82%
NOSH 334,912 334,912 334,912 334,912 331,383 332,899 329,761 0.25%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -234.27% -96.46% 23.22% -1.38% 59.36% 24.42% 0.78% -
ROE -1.77% -4.21% 2.05% 0.00% 8.77% 54.72% 0.88% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.93 6.91 14.49 27.28 27.01 213.49 42.64 -40.27%
EPS -4.23 -6.28 3.67 -0.01 16.05 51.98 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.41 1.49 1.79 1.80 1.83 0.95 0.48 19.65%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.60 5.73 12.03 22.59 22.34 177.40 35.10 -40.20%
EPS -2.08 -5.21 3.05 -0.01 13.28 43.19 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.1707 1.2371 1.4862 1.4908 1.5137 0.7894 0.3951 19.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.75 1.05 1.01 1.40 1.09 0.88 0.995 -
P/RPS 38.81 15.20 6.97 5.13 4.04 0.41 2.33 59.73%
P/EPS -29.97 -16.73 27.54 -20,196.95 6.79 1.69 236.90 -
EY -3.34 -5.98 3.63 0.00 14.72 59.07 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.53 0.70 0.56 0.78 0.60 0.93 2.07 -20.29%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 21/11/19 22/11/18 27/11/17 23/11/16 17/11/15 18/11/14 -
Price 0.70 0.90 0.91 1.29 0.98 1.00 0.93 -
P/RPS 36.22 13.03 6.28 4.73 3.63 0.47 2.18 59.67%
P/EPS -27.98 -14.34 24.81 -18,610.05 6.11 1.92 221.43 -
EY -3.57 -6.97 4.03 -0.01 16.38 51.98 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.50 0.60 0.51 0.72 0.54 1.05 1.94 -20.20%

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