[MAGNA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 7.58%
YoY- -69.26%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 40,743 9,634 142,730 89,492 46,426 24,548 795,510 -86.23%
PBT 12,585 4,121 66,633 72,320 65,319 9,538 280,398 -87.39%
Tax -5,286 -2,458 -24,176 -19,201 -15,980 -4,041 -79,737 -83.64%
NP 7,299 1,663 42,457 53,119 49,339 5,497 200,661 -89.04%
-
NP to SH 8,145 2,099 44,210 53,187 49,439 5,550 200,651 -88.21%
-
Tax Rate 42.00% 59.65% 36.28% 26.55% 24.46% 42.37% 28.44% -
Total Cost 33,444 7,971 100,273 36,373 -2,913 19,051 594,849 -85.34%
-
Net Worth 602,597 609,709 599,383 606,431 331,681 354,317 339,522 46.64%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 266 -
Div Payout % - - - - - - 0.13% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 602,597 609,709 599,383 606,431 331,681 354,317 339,522 46.64%
NOSH 331,097 333,174 332,889 331,383 331,681 331,137 332,864 -0.35%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.91% 17.26% 29.75% 59.36% 106.27% 22.39% 25.22% -
ROE 1.35% 0.34% 7.38% 8.77% 14.91% 1.57% 59.10% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.31 2.89 43.10 27.01 14.00 7.41 238.99 -86.18%
EPS 2.46 0.63 13.34 16.05 14.85 1.67 60.28 -88.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 1.82 1.83 1.81 1.83 1.00 1.07 1.02 47.16%
Adjusted Per Share Value based on latest NOSH - 331,681
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 10.15 2.40 35.55 22.29 11.56 6.12 198.17 -86.23%
EPS 2.03 0.52 11.01 13.25 12.32 1.38 49.98 -88.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 1.5011 1.5188 1.4931 1.5106 0.8262 0.8826 0.8458 46.63%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.49 1.53 1.33 1.09 0.945 1.02 1.03 -
P/RPS 12.11 52.91 3.09 4.04 6.75 13.76 0.43 827.54%
P/EPS 60.57 242.86 9.96 6.79 6.34 60.86 1.71 980.89%
EY 1.65 0.41 10.04 14.72 15.77 1.64 58.52 -90.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.82 0.84 0.73 0.60 0.95 0.95 1.01 -12.98%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 24/05/17 24/02/17 23/11/16 22/08/16 27/05/16 24/02/16 -
Price 1.45 1.52 1.64 0.98 0.98 1.00 1.03 -
P/RPS 11.78 52.57 3.81 3.63 7.00 13.49 0.43 810.59%
P/EPS 58.94 241.27 12.28 6.11 6.57 59.66 1.71 961.40%
EY 1.70 0.41 8.14 16.38 15.21 1.68 58.52 -90.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.80 0.83 0.91 0.54 0.98 0.93 1.01 -14.40%

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