[MAGNA] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 270.85%
YoY- 505.13%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,699 49,773 43,066 248,489 668 5,546 5,144 11.14%
PBT 604 -10,026 7,001 106,259 -23,318 -445 -2,001 -
Tax 4,447 1,477 -3,221 -20,347 2,046 -4,694 -7,508 -
NP 5,051 -8,549 3,780 85,912 -21,272 -5,139 -9,509 -
-
NP to SH 5,328 -8,168 3,748 85,370 -21,072 -5,096 -9,452 -
-
Tax Rate -736.26% - 46.01% 19.15% - - - -
Total Cost 4,648 58,322 39,286 162,577 21,940 10,685 14,653 -17.40%
-
Net Worth 595,402 597,252 606,977 316,234 159,787 169,866 146,439 26.32%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 166 - - - -
Div Payout % - - - 0.19% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 595,402 597,252 606,977 316,234 159,787 169,866 146,439 26.32%
NOSH 334,912 334,912 331,681 332,878 332,890 333,071 332,816 0.10%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 52.08% -17.18% 8.78% 34.57% -3,184.43% -92.66% -184.86% -
ROE 0.89% -1.37% 0.62% 27.00% -13.19% -3.00% -6.45% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.92 15.00 12.98 74.65 0.20 1.67 1.55 11.12%
EPS 1.60 -2.46 1.13 25.65 -6.33 -1.53 -2.84 -
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.79 1.80 1.83 0.95 0.48 0.51 0.44 26.33%
Adjusted Per Share Value based on latest NOSH - 332,878
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.42 12.42 10.75 62.03 0.17 1.38 1.28 11.19%
EPS 1.33 -2.04 0.94 21.31 -5.26 -1.27 -2.36 -
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.4862 1.4908 1.5151 0.7894 0.3989 0.424 0.3655 26.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.01 1.40 1.09 0.88 0.995 1.07 0.79 -
P/RPS 34.64 9.33 8.39 1.18 495.85 64.26 51.11 -6.27%
P/EPS 63.05 -56.87 96.46 3.43 -15.72 -69.93 -27.82 -
EY 1.59 -1.76 1.04 29.14 -6.36 -1.43 -3.59 -
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.60 0.93 2.07 2.10 1.80 -17.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 27/11/17 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 -
Price 0.91 1.29 0.98 1.00 0.93 1.28 0.78 -
P/RPS 31.21 8.60 7.55 1.34 463.46 76.87 50.47 -7.69%
P/EPS 56.81 -52.40 86.73 3.90 -14.69 -83.66 -27.46 -
EY 1.76 -1.91 1.15 25.65 -6.81 -1.20 -3.64 -
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.51 0.72 0.54 1.05 1.94 2.51 1.77 -18.72%

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