[MAGNA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -94.45%
YoY- -91.44%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 21,878 71,631 6,693 4,575 35,688 14,211 30,722 -5.49%
PBT 55,781 31,778 2,869 -3,238 19,971 2,211 2,232 70.90%
Tax -11,939 -8,548 655 1,587 -4,918 -1,163 -1,244 45.72%
NP 43,842 23,230 3,524 -1,651 15,053 1,048 988 88.04%
-
NP to SH 43,889 23,020 3,574 1,293 15,100 1,053 884 91.59%
-
Tax Rate 21.40% 26.90% -22.83% - 24.63% 52.60% 55.73% -
Total Cost -21,964 48,401 3,169 6,226 20,635 13,163 29,734 -
-
Net Worth 331,693 232,861 187,050 179,030 162,973 0 120,741 18.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,693 232,861 187,050 179,030 162,973 0 120,741 18.32%
NOSH 331,693 332,658 334,018 331,538 332,599 246,646 215,609 7.43%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 200.39% 32.43% 52.65% -36.09% 42.18% 7.37% 3.22% -
ROE 13.23% 9.89% 1.91% 0.72% 9.27% 0.00% 0.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.60 21.53 2.00 1.38 10.73 5.76 14.25 -12.02%
EPS 13.19 6.92 1.07 0.39 4.54 0.43 0.41 78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.70 0.56 0.54 0.49 0.00 0.56 10.13%
Adjusted Per Share Value based on latest NOSH - 331,538
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.45 17.84 1.67 1.14 8.89 3.54 7.65 -5.48%
EPS 10.93 5.73 0.89 0.32 3.76 0.26 0.22 91.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8263 0.5801 0.466 0.446 0.406 0.00 0.3008 18.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.945 1.13 1.21 0.825 0.81 1.02 0.81 -
P/RPS 14.33 5.25 60.39 59.79 7.55 17.70 5.68 16.65%
P/EPS 7.14 16.33 113.08 211.54 17.84 238.92 197.56 -42.47%
EY 14.00 6.12 0.88 0.47 5.60 0.42 0.51 73.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.61 2.16 1.53 1.65 0.00 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 19/08/15 26/08/14 22/08/13 24/08/12 18/08/11 19/08/10 -
Price 0.98 1.01 1.00 1.05 0.82 0.88 0.82 -
P/RPS 14.86 4.69 49.91 76.09 7.64 15.27 5.75 17.12%
P/EPS 7.41 14.60 93.46 269.23 18.06 206.12 200.00 -42.23%
EY 13.50 6.85 1.07 0.37 5.54 0.49 0.50 73.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.44 1.79 1.94 1.67 0.00 1.46 -6.42%

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