[MAGNA] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 78.08%
YoY- -111.05%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 53,238 84,806 1,943 12,262 150,338 37,813 32,935 8.32%
PBT -5,687 42,133 -11,256 -1,533 13,638 -8,905 -8,023 -5.56%
Tax 16,349 -15,048 -4,861 477 -3,486 1,409 42 169.96%
NP 10,662 27,085 -16,117 -1,056 10,152 -7,496 -7,981 -
-
NP to SH -8,977 27,610 -15,038 -1,117 10,108 -5,888 -7,965 2.01%
-
Tax Rate - 35.72% - - 25.56% - - -
Total Cost 42,576 57,721 18,060 13,318 140,186 45,309 40,916 0.66%
-
Net Worth 599,383 339,712 143,082 157,694 156,434 130,061 108,774 32.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 99 - 3,285 4,992 5,002 2,219 -
Div Payout % - 0.36% - 0.00% 49.39% 0.00% 0.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 599,383 339,712 143,082 157,694 156,434 130,061 108,774 32.86%
NOSH 332,889 333,051 332,751 328,529 332,839 333,490 221,987 6.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.03% 31.94% -829.49% -8.61% 6.75% -19.82% -24.23% -
ROE -1.50% 8.13% -10.51% -0.71% 6.46% -4.53% -7.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.08 25.46 0.58 3.73 45.17 11.34 14.84 1.34%
EPS -2.71 8.29 -4.52 -0.34 3.04 -1.77 -3.59 -4.57%
DPS 0.00 0.03 0.00 1.00 1.50 1.50 1.00 -
NAPS 1.81 1.02 0.43 0.48 0.47 0.39 0.49 24.30%
Adjusted Per Share Value based on latest NOSH - 328,529
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.26 21.13 0.48 3.05 37.45 9.42 8.20 8.33%
EPS -2.24 6.88 -3.75 -0.28 2.52 -1.47 -1.98 2.07%
DPS 0.00 0.02 0.00 0.82 1.24 1.25 0.55 -
NAPS 1.4931 0.8462 0.3564 0.3928 0.3897 0.324 0.271 32.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.33 1.03 0.84 1.18 0.75 0.82 0.86 -
P/RPS 8.27 4.05 143.86 31.62 1.66 7.23 5.80 6.08%
P/EPS -49.06 12.42 -18.59 -347.06 24.70 -46.44 -23.97 12.66%
EY -2.04 8.05 -5.38 -0.29 4.05 -2.15 -4.17 -11.22%
DY 0.00 0.03 0.00 0.85 2.00 1.83 1.16 -
P/NAPS 0.73 1.01 1.95 2.46 1.60 2.10 1.76 -13.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 24/02/16 26/02/15 26/02/14 25/02/13 22/02/12 25/02/11 -
Price 1.64 1.03 0.945 1.03 0.77 0.86 0.82 -
P/RPS 10.20 4.05 161.84 27.60 1.70 7.58 5.53 10.73%
P/EPS -60.50 12.42 -20.91 -302.94 25.35 -48.71 -22.85 17.60%
EY -1.65 8.05 -4.78 -0.33 3.94 -2.05 -4.38 -15.00%
DY 0.00 0.03 0.00 0.97 1.95 1.74 1.22 -
P/NAPS 0.91 1.01 2.20 2.15 1.64 2.21 1.67 -9.61%

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