[MAGNA] YoY Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 9,269 -10,056 10,443 53,238 84,806 1,943 12,262 -4.55% YoY % 192.17% -196.29% -80.38% -37.22% 4,264.69% -84.15% - Horiz. % 75.59% -82.01% 85.17% 434.17% 691.62% 15.85% 100.00%
PBT -9,603 -33,640 11,326 -5,687 42,133 -11,256 -1,533 35.75% YoY % 71.45% -397.02% 299.16% -113.50% 474.32% -634.25% - Horiz. % 626.42% 2,194.39% -738.81% 370.97% -2,748.40% 734.25% 100.00%
Tax -2,767 -32,646 1,200 16,349 -15,048 -4,861 477 - YoY % 91.52% -2,820.50% -92.66% 208.65% -209.57% -1,119.08% - Horiz. % -580.08% -6,844.03% 251.57% 3,427.46% -3,154.72% -1,019.08% 100.00%
NP -12,370 -66,286 12,526 10,662 27,085 -16,117 -1,056 50.67% YoY % 81.34% -629.19% 17.48% -60.64% 268.05% -1,426.23% - Horiz. % 1,171.40% 6,277.08% -1,186.17% -1,009.66% -2,564.87% 1,526.23% 100.00%
NP to SH -11,848 -65,856 13,302 -8,977 27,610 -15,038 -1,117 48.20% YoY % 82.01% -595.08% 248.18% -132.51% 283.60% -1,246.28% - Horiz. % 1,060.70% 5,895.79% -1,190.87% 803.67% -2,471.80% 1,346.28% 100.00%
Tax Rate - % - % -10.60 % - % 35.72 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -29.68% 0.00% 100.00% - -
Total Cost 21,639 56,230 -2,083 42,576 57,721 18,060 13,318 8.42% YoY % -61.52% 2,799.47% -104.89% -26.24% 219.61% 35.61% - Horiz. % 162.48% 422.21% -15.64% 319.69% 433.41% 135.61% 100.00%
Net Worth 485,635 524,578 594,301 599,383 339,712 143,082 157,694 20.61% YoY % -7.42% -11.73% -0.85% 76.44% 137.42% -9.27% - Horiz. % 307.96% 332.66% 376.87% 380.09% 215.43% 90.73% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 99 - 3,285 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3.04% 0.00% 100.00%
Div Payout % - % - % - % - % 0.36 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 485,635 524,578 594,301 599,383 339,712 143,082 157,694 20.61% YoY % -7.42% -11.73% -0.85% 76.44% 137.42% -9.27% - Horiz. % 307.96% 332.66% 376.87% 380.09% 215.43% 90.73% 100.00%
NOSH 332,627 332,012 332,012 331,151 333,051 332,751 328,529 0.21% YoY % 0.19% 0.00% 0.26% -0.57% 0.09% 1.29% - Horiz. % 101.25% 101.06% 101.06% 100.80% 101.38% 101.29% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -133.46 % 0.00 % 119.95 % 20.03 % 31.94 % -829.49 % -8.61 % 57.87% YoY % 0.00% 0.00% 498.85% -37.29% 103.85% -9,534.03% - Horiz. % 1,550.06% -0.00% -1,393.15% -232.64% -370.96% 9,634.03% 100.00%
ROE -2.44 % -12.55 % 2.24 % -1.50 % 8.13 % -10.51 % -0.71 % 22.83% YoY % 80.56% -660.27% 249.33% -118.45% 177.35% -1,380.28% - Horiz. % 343.66% 1,767.61% -315.49% 211.27% -1,145.07% 1,480.28% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.79 - 3.15 16.08 25.46 0.58 3.73 -4.72% YoY % 0.00% 0.00% -80.41% -36.84% 4,289.66% -84.45% - Horiz. % 74.80% 0.00% 84.45% 431.10% 682.57% 15.55% 100.00%
EPS -3.56 -19.84 4.01 -2.71 8.29 -4.52 -0.34 47.88% YoY % 82.06% -594.76% 247.97% -132.69% 283.41% -1,229.41% - Horiz. % 1,047.06% 5,835.29% -1,179.41% 797.06% -2,438.24% 1,329.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 1.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3.00% 0.00% 100.00%
NAPS 1.4600 1.5800 1.7900 1.8100 1.0200 0.4300 0.4800 20.36% YoY % -7.59% -11.73% -1.10% 77.45% 137.21% -10.42% - Horiz. % 304.17% 329.17% 372.92% 377.08% 212.50% 89.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 334,912 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.77 - 3.12 15.90 25.32 0.58 3.66 -4.54% YoY % 0.00% 0.00% -80.38% -37.20% 4,265.52% -84.15% - Horiz. % 75.68% 0.00% 85.25% 434.43% 691.80% 15.85% 100.00%
EPS -3.54 -19.66 3.97 -2.68 8.24 -4.49 -0.33 48.48% YoY % 81.99% -595.21% 248.13% -132.52% 283.52% -1,260.61% - Horiz. % 1,072.73% 5,957.58% -1,203.03% 812.12% -2,496.97% 1,360.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.98 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3.06% 0.00% 100.00%
NAPS 1.4500 1.5663 1.7745 1.7897 1.0143 0.4272 0.4709 20.61% YoY % -7.43% -11.73% -0.85% 76.45% 137.43% -9.28% - Horiz. % 307.92% 332.62% 376.83% 380.06% 215.40% 90.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.8500 0.9350 1.2700 1.3300 1.0300 0.8400 1.1800 -
P/RPS 30.50 0.00 40.38 8.27 4.05 143.86 31.62 -0.60% YoY % 0.00% 0.00% 388.27% 104.20% -97.18% 354.97% - Horiz. % 96.46% 0.00% 127.70% 26.15% 12.81% 454.97% 100.00%
P/EPS -23.86 -4.71 31.70 -49.06 12.42 -18.59 -347.06 -35.98% YoY % -406.58% -114.86% 164.61% -495.01% 166.81% 94.64% - Horiz. % 6.87% 1.36% -9.13% 14.14% -3.58% 5.36% 100.00%
EY -4.19 -21.21 3.15 -2.04 8.05 -5.38 -0.29 56.03% YoY % 80.25% -773.33% 254.41% -125.34% 249.63% -1,755.17% - Horiz. % 1,444.83% 7,313.79% -1,086.21% 703.45% -2,775.86% 1,855.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.85 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3.53% 0.00% 100.00%
P/NAPS 0.58 0.59 0.71 0.73 1.01 1.95 2.46 -21.39% YoY % -1.69% -16.90% -2.74% -27.72% -48.21% -20.73% - Horiz. % 23.58% 23.98% 28.86% 29.67% 41.06% 79.27% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 13/02/20 28/02/19 28/02/18 24/02/17 24/02/16 26/02/15 26/02/14 -
Price 0.8100 0.8800 1.2600 1.6400 1.0300 0.9450 1.0300 -
P/RPS 29.07 0.00 40.06 10.20 4.05 161.84 27.60 0.87% YoY % 0.00% 0.00% 292.75% 151.85% -97.50% 486.38% - Horiz. % 105.33% 0.00% 145.14% 36.96% 14.67% 586.38% 100.00%
P/EPS -22.74 -4.44 31.45 -60.50 12.42 -20.91 -302.94 -35.04% YoY % -412.16% -114.12% 151.98% -587.12% 159.40% 93.10% - Horiz. % 7.51% 1.47% -10.38% 19.97% -4.10% 6.90% 100.00%
EY -4.40 -22.54 3.18 -1.65 8.05 -4.78 -0.33 53.96% YoY % 80.48% -808.81% 292.73% -120.50% 268.41% -1,348.48% - Horiz. % 1,333.33% 6,830.30% -963.64% 500.00% -2,439.39% 1,448.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.03 0.00 0.97 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 3.09% 0.00% 100.00%
P/NAPS 0.55 0.56 0.70 0.91 1.01 2.20 2.15 -20.32% YoY % -1.79% -20.00% -23.08% -9.90% -54.09% 2.33% - Horiz. % 25.58% 26.05% 32.56% 42.33% 46.98% 102.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MAGNA Q4 2019.pdf 
