[MAGNA] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 25.46%
YoY- 63.51%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 81,600 6,534 20,451 18,684 15,454 98,706 137,047 -8.27%
PBT 636 60,690 -137,186 -25,955 -47,790 8,231 14,216 -40.40%
Tax -323 404 -18,493 -2,860 -28,469 1,884 -11,639 -44.96%
NP 313 61,094 -155,679 -28,815 -76,259 10,115 2,577 -29.61%
-
NP to SH -2,950 62,735 -153,617 -27,248 -74,677 12,006 3,533 -
-
Tax Rate 50.79% -0.67% - - - -22.89% 81.87% -
Total Cost 81,287 -54,560 176,130 47,499 91,713 88,591 134,470 -8.04%
-
Net Worth 419,110 480,767 335,953 475,656 508,919 595,402 604,599 -5.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - 2,827 - -
Div Payout % - - - - - 23.55% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 419,110 480,767 335,953 475,656 508,919 595,402 604,599 -5.92%
NOSH 401,438 401,438 334,912 334,912 334,912 334,912 332,197 3.20%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 0.38% 935.02% -761.23% -154.22% -493.46% 10.25% 1.88% -
ROE -0.70% 13.05% -45.73% -5.73% -14.67% 2.02% 0.58% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.44 1.73 6.15 5.62 4.65 29.67 41.25 -11.03%
EPS -0.74 16.57 -46.18 -8.19 -22.45 3.61 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 1.05 1.27 1.01 1.43 1.53 1.79 1.82 -8.75%
Adjusted Per Share Value based on latest NOSH - 334,912
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 20.37 1.63 5.10 4.66 3.86 24.64 34.21 -8.27%
EPS -0.74 15.66 -38.34 -6.80 -18.64 3.00 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
NAPS 1.0462 1.2001 0.8386 1.1873 1.2703 1.4862 1.5092 -5.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.395 0.50 0.64 0.74 0.835 1.10 1.49 -
P/RPS 1.93 28.97 10.41 13.17 17.97 3.71 3.61 -9.90%
P/EPS -53.45 3.02 -1.39 -9.03 -3.72 30.48 140.10 -
EY -1.87 33.14 -72.16 -11.07 -26.89 3.28 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.38 0.39 0.63 0.52 0.55 0.61 0.82 -12.02%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 30/08/22 20/08/21 13/08/20 16/08/19 16/08/18 18/08/17 -
Price 0.41 0.43 0.535 0.85 1.22 1.00 1.45 -
P/RPS 2.01 24.91 8.70 15.13 26.26 3.37 3.51 -8.86%
P/EPS -55.48 2.59 -1.16 -10.38 -5.43 27.71 136.34 -
EY -1.80 38.54 -86.32 -9.64 -18.40 3.61 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.39 0.34 0.53 0.59 0.80 0.56 0.80 -11.28%

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