[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -93.83%
YoY- -92.89%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 462,215 390,584 142,553 140,610 139,942 133,249 135,902 126.66%
PBT 132,026 100,248 -7,022 4,234 27,552 24,684 20,638 245.78%
Tax -44,342 -35,794 -7,992 -3,131 -5,177 -5,832 -5,231 317.36%
NP 87,684 64,454 -15,014 1,103 22,375 18,852 15,407 219.78%
-
NP to SH 87,691 64,671 -13,653 1,385 22,459 18,886 18,371 184.30%
-
Tax Rate 33.59% 35.71% - 73.95% 18.79% 23.63% 25.35% -
Total Cost 374,531 326,130 157,567 139,507 117,567 114,397 120,495 113.42%
-
Net Worth 233,043 206,361 143,212 158,285 186,326 183,197 159,747 28.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 3,328 -
Div Payout % - - - - - - 18.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 233,043 206,361 143,212 158,285 186,326 183,197 159,747 28.71%
NOSH 332,919 332,840 333,052 329,761 332,725 333,086 332,807 0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.97% 16.50% -10.53% 0.78% 15.99% 14.15% 11.34% -
ROE 37.63% 31.34% -9.53% 0.88% 12.05% 10.31% 11.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 138.84 117.35 42.80 42.64 42.06 40.00 40.83 126.63%
EPS 26.34 19.43 -4.10 0.42 6.75 5.67 5.52 184.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.70 0.62 0.43 0.48 0.56 0.55 0.48 28.68%
Adjusted Per Share Value based on latest NOSH - 332,890
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 115.14 97.30 35.51 35.03 34.86 33.19 33.85 126.68%
EPS 21.84 16.11 -3.40 0.35 5.59 4.70 4.58 184.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.5805 0.5141 0.3567 0.3943 0.4641 0.4564 0.3979 28.72%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.13 0.875 0.84 0.995 1.21 0.975 1.18 -
P/RPS 0.81 0.75 1.96 2.33 2.88 2.44 2.89 -57.27%
P/EPS 4.29 4.50 -20.49 236.90 17.93 17.20 21.38 -65.82%
EY 23.31 22.21 -4.88 0.42 5.58 5.82 4.68 192.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
P/NAPS 1.61 1.41 1.95 2.07 2.16 1.77 2.46 -24.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 -
Price 1.01 1.11 0.945 0.93 1.00 0.92 1.03 -
P/RPS 0.73 0.95 2.21 2.18 2.38 2.30 2.52 -56.31%
P/EPS 3.83 5.71 -23.05 221.43 14.81 16.23 18.66 -65.30%
EY 26.08 17.50 -4.34 0.45 6.75 6.16 5.36 187.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 1.44 1.79 2.20 1.94 1.79 1.67 2.15 -23.50%

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