[MAGNA] QoQ 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- -91.46%
YoY- -95.61%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 31,109 9,634 53,238 43,066 21,878 24,548 84,806 -48.78%
PBT 8,464 4,121 -5,687 7,001 55,781 9,538 42,133 -65.73%
Tax -2,828 -2,458 16,349 -3,221 -11,939 -4,041 -15,048 -67.22%
NP 5,636 1,663 10,662 3,780 43,842 5,497 27,085 -64.91%
-
NP to SH 6,046 2,099 -8,977 3,748 43,889 5,550 27,610 -63.70%
-
Tax Rate 33.41% 59.65% - 46.01% 21.40% 42.37% 35.72% -
Total Cost 25,473 7,971 42,576 39,286 -21,964 19,051 57,721 -42.06%
-
Net Worth 604,599 609,709 599,383 606,977 331,693 354,317 339,712 46.91%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - 99 -
Div Payout % - - - - - - 0.36% -
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 604,599 609,709 599,383 606,977 331,693 354,317 339,712 46.91%
NOSH 332,197 333,174 332,889 331,681 331,693 331,137 333,051 -0.17%
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 18.12% 17.26% 20.03% 8.78% 200.39% 22.39% 31.94% -
ROE 1.00% 0.34% -1.50% 0.62% 13.23% 1.57% 8.13% -
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 9.36 2.89 16.08 12.98 6.60 7.41 25.46 -48.71%
EPS 1.82 0.63 -2.71 1.13 13.19 1.67 8.29 -63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
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 7.75 2.40 13.26 10.73 5.45 6.12 21.13 -48.79%
EPS 1.51 0.52 -2.24 0.93 10.93 1.38 6.88 -63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.5061 1.5188 1.4931 1.512 0.8263 0.8826 0.8462 46.91%
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 15.91 52.91 8.27 8.39 14.33 13.76 4.05 149.17%
P/EPS 81.87 242.86 -49.06 96.46 7.14 60.86 12.42 251.96%
EY 1.22 0.41 -2.04 1.04 14.00 1.64 8.05 -71.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
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 15.48 52.57 10.20 7.55 14.86 13.49 4.05 144.66%
P/EPS 79.67 241.27 -60.50 86.73 7.41 59.66 12.42 245.62%
EY 1.26 0.41 -1.65 1.15 13.50 1.68 8.05 -70.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
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