[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 97.33%
YoY- 12393.94%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 46,426 24,548 795,510 710,704 462,215 390,584 142,553 -52.69%
PBT 65,319 9,538 280,398 238,325 132,026 100,248 -7,022 -
Tax -15,980 -4,041 -79,737 -64,749 -44,342 -35,794 -7,992 58.78%
NP 49,339 5,497 200,661 173,576 87,684 64,454 -15,014 -
-
NP to SH 49,439 5,550 200,651 173,041 87,691 64,671 -13,653 -
-
Tax Rate 24.46% 42.37% 28.44% 27.17% 33.59% 35.71% - -
Total Cost -2,913 19,051 594,849 537,128 374,531 326,130 157,567 -
-
Net Worth 331,681 354,317 339,522 316,254 233,043 206,361 143,212 75.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 266 166 - - - -
Div Payout % - - 0.13% 0.10% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 331,681 354,317 339,522 316,254 233,043 206,361 143,212 75.13%
NOSH 331,681 331,137 332,864 332,899 332,919 332,840 333,052 -0.27%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 106.27% 22.39% 25.22% 24.42% 18.97% 16.50% -10.53% -
ROE 14.91% 1.57% 59.10% 54.72% 37.63% 31.34% -9.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.00 7.41 238.99 213.49 138.84 117.35 42.80 -52.55%
EPS 14.85 1.67 60.28 51.98 26.34 19.43 -4.10 -
DPS 0.00 0.00 0.08 0.05 0.00 0.00 0.00 -
NAPS 1.00 1.07 1.02 0.95 0.70 0.62 0.43 75.62%
Adjusted Per Share Value based on latest NOSH - 332,878
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.56 6.12 198.17 177.04 115.14 97.30 35.51 -52.70%
EPS 12.32 1.38 49.98 43.11 21.84 16.11 -3.40 -
DPS 0.00 0.00 0.07 0.04 0.00 0.00 0.00 -
NAPS 0.8262 0.8826 0.8458 0.7878 0.5805 0.5141 0.3567 75.15%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.945 1.02 1.03 0.88 1.13 0.875 0.84 -
P/RPS 6.75 13.76 0.43 0.41 0.81 0.75 1.96 128.22%
P/EPS 6.34 60.86 1.71 1.69 4.29 4.50 -20.49 -
EY 15.77 1.64 58.52 59.07 23.31 22.21 -4.88 -
DY 0.00 0.00 0.08 0.06 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.01 0.93 1.61 1.41 1.95 -38.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 26/02/15 -
Price 0.98 1.00 1.03 1.00 1.01 1.11 0.945 -
P/RPS 7.00 13.49 0.43 0.47 0.73 0.95 2.21 115.82%
P/EPS 6.57 59.66 1.71 1.92 3.83 5.71 -23.05 -
EY 15.21 1.68 58.52 51.98 26.08 17.50 -4.34 -
DY 0.00 0.00 0.08 0.05 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 1.01 1.05 1.44 1.79 2.20 -41.70%

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