[MAGNA] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1790.78%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,943 668 6,693 133,249 12,262 5,546 4,575 -43.41%
PBT -11,256 -23,318 2,869 24,684 -1,533 -445 -3,238 128.95%
Tax -4,861 2,046 655 -5,832 477 -4,694 1,587 -
NP -16,117 -21,272 3,524 18,852 -1,056 -5,139 -1,651 354.87%
-
NP to SH -15,038 -21,072 3,574 18,886 -1,117 -5,096 1,293 -
-
Tax Rate - - -22.83% 23.63% - - - -
Total Cost 18,060 21,940 3,169 114,397 13,318 10,685 6,226 103.00%
-
Net Worth 143,082 159,787 187,050 183,197 157,694 169,866 179,030 -13.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 3,285 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 143,082 159,787 187,050 183,197 157,694 169,866 179,030 -13.84%
NOSH 332,751 332,890 334,018 333,086 328,529 333,071 331,538 0.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -829.49% -3,184.43% 52.65% 14.15% -8.61% -92.66% -36.09% -
ROE -10.51% -13.19% 1.91% 10.31% -0.71% -3.00% 0.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.58 0.20 2.00 40.00 3.73 1.67 1.38 -43.80%
EPS -4.52 -6.33 1.07 5.67 -0.34 -1.53 0.39 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.43 0.48 0.56 0.55 0.48 0.51 0.54 -14.05%
Adjusted Per Share Value based on latest NOSH - 333,086
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.48 0.17 1.67 33.19 3.05 1.38 1.14 -43.73%
EPS -3.75 -5.25 0.89 4.70 -0.28 -1.27 0.32 -
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3564 0.398 0.466 0.4564 0.3928 0.4231 0.446 -13.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.84 0.995 1.21 0.975 1.18 1.07 0.825 -
P/RPS 143.86 495.85 60.39 2.44 31.62 64.26 59.79 79.27%
P/EPS -18.59 -15.72 113.08 17.20 -347.06 -69.93 211.54 -
EY -5.38 -6.36 0.88 5.82 -0.29 -1.43 0.47 -
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.95 2.07 2.16 1.77 2.46 2.10 1.53 17.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 18/11/14 26/08/14 29/05/14 26/02/14 18/11/13 22/08/13 -
Price 0.945 0.93 1.00 0.92 1.03 1.28 1.05 -
P/RPS 161.84 463.46 49.91 2.30 27.60 76.87 76.09 65.16%
P/EPS -20.91 -14.69 93.46 16.23 -302.94 -83.66 269.23 -
EY -4.78 -6.81 1.07 6.16 -0.33 -1.20 0.37 -
DY 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
P/NAPS 2.20 1.94 1.79 1.67 2.15 2.51 1.94 8.72%

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