[MAGNA] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -67.66%
YoY- 283.6%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 43,066 21,878 24,548 84,806 248,489 71,631 390,584 -76.91%
PBT 7,001 55,781 9,538 42,133 106,259 31,778 100,248 -82.95%
Tax -3,221 -11,939 -4,041 -15,048 -20,347 -8,548 -35,794 -79.83%
NP 3,780 43,842 5,497 27,085 85,912 23,230 64,454 -84.82%
-
NP to SH 3,748 43,889 5,550 27,610 85,370 23,020 64,671 -84.94%
-
Tax Rate 46.01% 21.40% 42.37% 35.72% 19.15% 26.90% 35.71% -
Total Cost 39,286 -21,964 19,051 57,721 162,577 48,401 326,130 -75.51%
-
Net Worth 606,977 331,693 354,317 339,712 316,234 232,861 206,361 104.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 99 166 - - -
Div Payout % - - - 0.36% 0.19% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 606,977 331,693 354,317 339,712 316,234 232,861 206,361 104.88%
NOSH 331,681 331,693 331,137 333,051 332,878 332,658 332,840 -0.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.78% 200.39% 22.39% 31.94% 34.57% 32.43% 16.50% -
ROE 0.62% 13.23% 1.57% 8.13% 27.00% 9.89% 31.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.98 6.60 7.41 25.46 74.65 21.53 117.35 -76.86%
EPS 1.13 13.19 1.67 8.29 25.65 6.92 19.43 -84.91%
DPS 0.00 0.00 0.00 0.03 0.05 0.00 0.00 -
NAPS 1.83 1.00 1.07 1.02 0.95 0.70 0.62 105.36%
Adjusted Per Share Value based on latest NOSH - 333,051
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.73 5.45 6.12 21.13 61.90 17.84 97.30 -76.91%
EPS 0.93 10.93 1.38 6.88 21.27 5.73 16.11 -84.98%
DPS 0.00 0.00 0.00 0.02 0.04 0.00 0.00 -
NAPS 1.512 0.8263 0.8826 0.8462 0.7878 0.5801 0.5141 104.87%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.09 0.945 1.02 1.03 0.88 1.13 0.875 -
P/RPS 8.39 14.33 13.76 4.05 1.18 5.25 0.75 397.99%
P/EPS 96.46 7.14 60.86 12.42 3.43 16.33 4.50 667.35%
EY 1.04 14.00 1.64 8.05 29.14 6.12 22.21 -86.93%
DY 0.00 0.00 0.00 0.03 0.06 0.00 0.00 -
P/NAPS 0.60 0.95 0.95 1.01 0.93 1.61 1.41 -43.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 22/08/16 27/05/16 24/02/16 17/11/15 19/08/15 11/05/15 -
Price 0.98 0.98 1.00 1.03 1.00 1.01 1.11 -
P/RPS 7.55 14.86 13.49 4.05 1.34 4.69 0.95 296.74%
P/EPS 86.73 7.41 59.66 12.42 3.90 14.60 5.71 510.29%
EY 1.15 13.50 1.68 8.05 25.65 6.85 17.50 -83.63%
DY 0.00 0.00 0.00 0.03 0.05 0.00 0.00 -
P/NAPS 0.54 0.98 0.93 1.01 1.05 1.44 1.79 -54.92%

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