[MAGNA] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 28.64%
YoY- -1246.28%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 248,489 71,631 390,584 1,943 668 6,693 133,249 51.44%
PBT 106,259 31,778 100,248 -11,256 -23,318 2,869 24,684 164.39%
Tax -20,347 -8,548 -35,794 -4,861 2,046 655 -5,832 129.85%
NP 85,912 23,230 64,454 -16,117 -21,272 3,524 18,852 174.61%
-
NP to SH 85,370 23,020 64,671 -15,038 -21,072 3,574 18,886 173.13%
-
Tax Rate 19.15% 26.90% 35.71% - - -22.83% 23.63% -
Total Cost 162,577 48,401 326,130 18,060 21,940 3,169 114,397 26.37%
-
Net Worth 316,234 232,861 206,361 143,082 159,787 187,050 183,197 43.85%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 166 - - - - - - -
Div Payout % 0.19% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 316,234 232,861 206,361 143,082 159,787 187,050 183,197 43.85%
NOSH 332,878 332,658 332,840 332,751 332,890 334,018 333,086 -0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 34.57% 32.43% 16.50% -829.49% -3,184.43% 52.65% 14.15% -
ROE 27.00% 9.89% 31.34% -10.51% -13.19% 1.91% 10.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 74.65 21.53 117.35 0.58 0.20 2.00 40.00 51.52%
EPS 25.65 6.92 19.43 -4.52 -6.33 1.07 5.67 173.27%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.70 0.62 0.43 0.48 0.56 0.55 43.91%
Adjusted Per Share Value based on latest NOSH - 332,751
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.90 17.84 97.30 0.48 0.17 1.67 33.19 51.45%
EPS 21.27 5.73 16.11 -3.75 -5.25 0.89 4.70 173.34%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.5801 0.5141 0.3564 0.398 0.466 0.4564 43.84%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.88 1.13 0.875 0.84 0.995 1.21 0.975 -
P/RPS 1.18 5.25 0.75 143.86 495.85 60.39 2.44 -38.36%
P/EPS 3.43 16.33 4.50 -18.59 -15.72 113.08 17.20 -65.83%
EY 29.14 6.12 22.21 -5.38 -6.36 0.88 5.82 192.38%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.61 1.41 1.95 2.07 2.16 1.77 -34.86%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 19/08/15 11/05/15 26/02/15 18/11/14 26/08/14 29/05/14 -
Price 1.00 1.01 1.11 0.945 0.93 1.00 0.92 -
P/RPS 1.34 4.69 0.95 161.84 463.46 49.91 2.30 -30.22%
P/EPS 3.90 14.60 5.71 -20.91 -14.69 93.46 16.23 -61.31%
EY 25.65 6.85 17.50 -4.78 -6.81 1.07 6.16 158.59%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.44 1.79 2.20 1.94 1.79 1.67 -26.58%

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