[MAGNA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -40.54%
YoY- -8.64%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,562,336 142,553 187,480 279,884 532,996 135,902 164,853 348.44%
PBT 400,992 -7,022 5,645 55,104 98,736 20,638 29,561 469.68%
Tax -143,176 -7,992 -4,174 -10,354 -23,328 -5,231 -7,610 608.65%
NP 257,816 -15,014 1,470 44,750 75,408 15,407 21,950 417.49%
-
NP to SH 258,684 -13,653 1,846 44,918 75,544 18,371 25,984 363.42%
-
Tax Rate 35.71% - 73.94% 18.79% 23.63% 25.35% 25.74% -
Total Cost 1,304,520 157,567 186,009 235,134 457,588 120,495 142,902 337.38%
-
Net Worth 206,361 143,212 158,285 186,326 183,197 159,747 169,895 13.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 3,328 - -
Div Payout % - - - - - 18.12% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 206,361 143,212 158,285 186,326 183,197 159,747 169,895 13.85%
NOSH 332,840 333,052 329,761 332,725 333,086 332,807 333,128 -0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 16.50% -10.53% 0.78% 15.99% 14.15% 11.34% 13.32% -
ROE 125.35% -9.53% 1.17% 24.11% 41.24% 11.50% 15.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 469.39 42.80 56.85 84.12 160.02 40.83 49.49 348.68%
EPS 77.72 -4.10 0.56 13.50 22.68 5.52 7.80 363.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.62 0.43 0.48 0.56 0.55 0.48 0.51 13.91%
Adjusted Per Share Value based on latest NOSH - 334,018
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 389.18 35.51 46.70 69.72 132.77 33.85 41.07 348.41%
EPS 64.44 -3.40 0.46 11.19 18.82 4.58 6.47 363.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
NAPS 0.5141 0.3567 0.3943 0.4641 0.4564 0.3979 0.4232 13.86%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.875 0.84 0.995 1.21 0.975 1.18 1.07 -
P/RPS 0.19 1.96 1.75 1.44 0.61 2.89 2.16 -80.25%
P/EPS 1.13 -20.49 177.68 8.96 4.30 21.38 13.72 -81.09%
EY 88.82 -4.88 0.56 11.16 23.26 4.68 7.29 430.29%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.41 1.95 2.07 2.16 1.77 2.46 2.10 -23.34%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 -
Price 1.11 0.945 0.93 1.00 0.92 1.03 1.28 -
P/RPS 0.24 2.21 1.64 1.19 0.57 2.52 2.59 -79.55%
P/EPS 1.43 -23.05 166.07 7.41 4.06 18.66 16.41 -80.37%
EY 70.02 -4.34 0.60 13.50 24.65 5.36 6.09 410.17%
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 1.79 2.20 1.94 1.79 1.67 2.15 2.51 -20.19%

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