[MAGNA] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 269.98%
YoY- -71.6%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,000 81,600 2,784 12,530 9,269 -10,056 10,443 15.65%
PBT -116,096 9,865 21,919 -119,564 -9,603 -33,640 11,326 -
Tax 6,059 -17 439 -17,068 -2,767 -32,646 1,200 30.96%
NP -110,037 9,848 22,358 -136,632 -12,370 -66,286 12,526 -
-
NP to SH -110,064 6,563 23,107 -136,286 -11,848 -65,856 13,302 -
-
Tax Rate - 0.17% -2.00% - - - -10.60% -
Total Cost 135,037 71,752 -19,574 149,162 21,639 56,230 -2,083 -
-
Net Worth 291,381 423,102 390,491 345,932 485,635 524,578 594,301 -11.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 291,381 423,102 390,491 345,932 485,635 524,578 594,301 -11.19%
NOSH 401,438 401,438 401,438 334,912 334,912 334,912 334,912 3.06%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -440.15% 12.07% 803.09% -1,090.44% -133.46% 0.00% 119.95% -
ROE -37.77% 1.55% 5.92% -39.40% -2.44% -12.55% 2.24% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.26 20.44 0.81 3.77 2.79 0.00 3.15 12.12%
EPS -27.57 1.64 6.69 -40.97 -3.56 -19.84 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.06 1.13 1.04 1.46 1.58 1.79 -13.87%
Adjusted Per Share Value based on latest NOSH - 401,438
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.23 20.33 0.69 3.12 2.31 0.00 2.60 15.67%
EPS -27.42 1.63 5.76 -33.95 -2.95 -16.41 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7258 1.054 0.9727 0.8617 1.2097 1.3067 1.4804 -11.19%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.41 0.47 0.41 0.88 0.85 0.935 1.27 -
P/RPS 6.55 2.30 50.89 23.36 30.50 0.00 40.38 -26.14%
P/EPS -1.49 28.58 6.13 -2.15 -23.86 -4.71 31.70 -
EY -67.25 3.50 16.31 -46.56 -4.19 -21.21 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.36 0.85 0.58 0.59 0.71 -3.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 18/03/21 13/02/20 28/02/19 28/02/18 -
Price 0.565 0.44 0.435 0.60 0.81 0.88 1.26 -
P/RPS 9.02 2.15 54.00 15.93 29.07 0.00 40.06 -21.99%
P/EPS -2.05 26.76 6.51 -1.46 -22.74 -4.44 31.45 -
EY -48.80 3.74 15.37 -68.29 -4.40 -22.54 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.38 0.58 0.55 0.56 0.70 1.60%

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