[MAGNA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 262.86%
YoY- 248.18%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 12,530 9,269 -10,056 10,443 53,238 84,806 1,943 36.39%
PBT -119,564 -9,603 -33,640 11,326 -5,687 42,133 -11,256 48.21%
Tax -17,068 -2,767 -32,646 1,200 16,349 -15,048 -4,861 23.26%
NP -136,632 -12,370 -66,286 12,526 10,662 27,085 -16,117 42.74%
-
NP to SH -136,286 -11,848 -65,856 13,302 -8,977 27,610 -15,038 44.34%
-
Tax Rate - - - -10.60% - 35.72% - -
Total Cost 149,162 21,639 56,230 -2,083 42,576 57,721 18,060 42.12%
-
Net Worth 345,932 485,635 524,578 594,301 599,383 339,712 143,082 15.83%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 99 - -
Div Payout % - - - - - 0.36% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 345,932 485,635 524,578 594,301 599,383 339,712 143,082 15.83%
NOSH 334,912 334,912 334,912 334,912 332,889 333,051 332,751 0.10%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -1,090.44% -133.46% 0.00% 119.95% 20.03% 31.94% -829.49% -
ROE -39.40% -2.44% -12.55% 2.24% -1.50% 8.13% -10.51% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.77 2.79 0.00 3.15 16.08 25.46 0.58 36.57%
EPS -40.97 -3.56 -19.84 4.01 -2.71 8.29 -4.52 44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 1.04 1.46 1.58 1.79 1.81 1.02 0.43 15.84%
Adjusted Per Share Value based on latest NOSH - 334,912
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.13 2.31 0.00 2.61 13.29 21.17 0.48 36.64%
EPS -34.02 -2.96 -16.44 3.32 -2.24 6.89 -3.75 44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.8635 1.2122 1.3094 1.4835 1.4961 0.848 0.3572 15.83%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.88 0.85 0.935 1.27 1.33 1.03 0.84 -
P/RPS 23.36 30.50 0.00 40.38 8.27 4.05 143.86 -26.11%
P/EPS -2.15 -23.86 -4.71 31.70 -49.06 12.42 -18.59 -30.17%
EY -46.56 -4.19 -21.21 3.15 -2.04 8.05 -5.38 43.23%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.85 0.58 0.59 0.71 0.73 1.01 1.95 -12.91%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/03/21 13/02/20 28/02/19 28/02/18 24/02/17 24/02/16 26/02/15 -
Price 0.60 0.81 0.88 1.26 1.64 1.03 0.945 -
P/RPS 15.93 29.07 0.00 40.06 10.20 4.05 161.84 -32.02%
P/EPS -1.46 -22.74 -4.44 31.45 -60.50 12.42 -20.91 -35.80%
EY -68.29 -4.40 -22.54 3.18 -1.65 8.05 -4.78 55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.58 0.55 0.56 0.70 0.91 1.01 2.20 -19.90%

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