[MAGNA] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.76%
YoY- 71.02%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 102,600 6,534 16,277 15,697 12,916 58,632 143,754 -5.46%
PBT -7,326 64,743 -140,572 -23,219 -55,529 18,861 -2,811 17.30%
Tax -195 279 -17,148 -4,210 -32,916 4,854 -6,941 -44.84%
NP -7,521 65,022 -157,720 -27,429 -88,445 23,715 -9,752 -4.23%
-
NP to SH -10,779 66,371 -156,498 -25,133 -86,736 25,502 -8,383 4.27%
-
Tax Rate - -0.43% - - - -25.74% - -
Total Cost 110,121 -58,488 173,997 43,126 101,361 34,917 153,506 -5.38%
-
Net Worth 407,136 418,851 322,648 469,004 495,614 595,402 597,252 -6.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 2,827 - -
Div Payout % - - - - - 11.09% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 407,136 418,851 322,648 469,004 495,614 595,402 597,252 -6.18%
NOSH 401,438 401,438 334,912 334,912 334,912 334,912 334,912 3.06%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -7.33% 995.13% -968.97% -174.74% -684.77% 40.45% -6.78% -
ROE -2.65% 15.85% -48.50% -5.36% -17.50% 4.28% -1.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.70 1.65 4.89 4.72 3.88 17.63 43.32 -8.33%
EPS -2.70 16.80 -47.05 -7.56 -26.08 7.67 -2.53 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 1.02 1.06 0.97 1.41 1.49 1.79 1.80 -9.02%
Adjusted Per Share Value based on latest NOSH - 334,912
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.61 1.63 4.06 3.92 3.22 14.64 35.88 -5.46%
EPS -2.69 16.57 -39.06 -6.27 -21.65 6.37 -2.09 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
NAPS 1.0163 1.0455 0.8054 1.1707 1.2371 1.4862 1.4908 -6.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.42 0.48 0.53 0.75 1.05 1.01 1.40 -
P/RPS 1.63 29.03 10.83 15.89 27.04 5.73 3.23 -10.76%
P/EPS -15.55 2.86 -1.13 -9.93 -4.03 13.17 -55.41 -19.07%
EY -6.43 34.99 -88.77 -10.07 -24.83 7.59 -1.80 23.62%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 0.41 0.45 0.55 0.53 0.70 0.56 0.78 -10.16%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 18/11/21 19/11/20 21/11/19 22/11/18 27/11/17 -
Price 0.41 0.46 0.415 0.70 0.90 0.91 1.29 -
P/RPS 1.60 27.82 8.48 14.83 23.18 5.16 2.98 -9.84%
P/EPS -15.18 2.74 -0.88 -9.26 -3.45 11.87 -51.06 -18.29%
EY -6.59 36.51 -113.37 -10.79 -28.97 8.43 -1.96 22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
P/NAPS 0.40 0.43 0.43 0.50 0.60 0.51 0.72 -9.32%

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