[MAGNA] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -494.12%
YoY- 46.09%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 6,693 133,249 12,262 5,546 4,575 113,519 150,338 -87.51%
PBT 2,869 24,684 -1,533 -445 -3,238 25,854 13,638 -64.72%
Tax 655 -5,832 477 -4,694 1,587 -2,601 -3,486 -
NP 3,524 18,852 -1,056 -5,139 -1,651 23,253 10,152 -50.70%
-
NP to SH 3,574 18,886 -1,117 -5,096 1,293 23,291 10,108 -50.09%
-
Tax Rate -22.83% 23.63% - - - 10.06% 25.56% -
Total Cost 3,169 114,397 13,318 10,685 6,226 90,266 140,186 -92.06%
-
Net Worth 187,050 183,197 157,694 169,866 179,030 179,673 156,434 12.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,285 - - - 4,992 -
Div Payout % - - 0.00% - - - 49.39% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 187,050 183,197 157,694 169,866 179,030 179,673 156,434 12.69%
NOSH 334,018 333,086 328,529 333,071 331,538 332,728 332,839 0.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 52.65% 14.15% -8.61% -92.66% -36.09% 20.48% 6.75% -
ROE 1.91% 10.31% -0.71% -3.00% 0.72% 12.96% 6.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.00 40.00 3.73 1.67 1.38 34.12 45.17 -87.55%
EPS 1.07 5.67 -0.34 -1.53 0.39 7.00 3.04 -50.24%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.56 0.55 0.48 0.51 0.54 0.54 0.47 12.42%
Adjusted Per Share Value based on latest NOSH - 333,071
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.67 33.19 3.05 1.38 1.14 28.28 37.45 -87.49%
EPS 0.89 4.70 -0.28 -1.27 0.32 5.80 2.52 -50.13%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 1.24 -
NAPS 0.466 0.4564 0.3928 0.4231 0.446 0.4476 0.3897 12.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 0.975 1.18 1.07 0.825 0.77 0.75 -
P/RPS 60.39 2.44 31.62 64.26 59.79 2.26 1.66 1005.17%
P/EPS 113.08 17.20 -347.06 -69.93 211.54 11.00 24.70 176.48%
EY 0.88 5.82 -0.29 -1.43 0.47 9.09 4.05 -63.95%
DY 0.00 0.00 0.85 0.00 0.00 0.00 2.00 -
P/NAPS 2.16 1.77 2.46 2.10 1.53 1.43 1.60 22.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 28/05/13 25/02/13 -
Price 1.00 0.92 1.03 1.28 1.05 0.775 0.77 -
P/RPS 49.91 2.30 27.60 76.87 76.09 2.27 1.70 857.59%
P/EPS 93.46 16.23 -302.94 -83.66 269.23 11.07 25.35 139.22%
EY 1.07 6.16 -0.33 -1.20 0.37 9.03 3.94 -58.16%
DY 0.00 0.00 0.97 0.00 0.00 0.00 1.95 -
P/NAPS 1.79 1.67 2.15 2.51 1.94 1.44 1.64 6.02%

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