[MAGNA] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -494.12%
YoY- 46.09%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 43,066 248,489 668 5,546 5,144 7,432 34,492 3.76%
PBT 7,001 106,259 -23,318 -445 -2,001 -6,700 -5,045 -
Tax -3,221 -20,347 2,046 -4,694 -7,508 780 -904 23.56%
NP 3,780 85,912 -21,272 -5,139 -9,509 -5,920 -5,949 -
-
NP to SH 3,748 85,370 -21,072 -5,096 -9,452 -5,713 -5,476 -
-
Tax Rate 46.01% 19.15% - - - - - -
Total Cost 39,286 162,577 21,940 10,685 14,653 13,352 40,441 -0.48%
-
Net Worth 606,977 316,234 159,787 169,866 146,439 0 119,643 31.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 166 - - - - - -
Div Payout % - 0.19% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 606,977 316,234 159,787 169,866 146,439 0 119,643 31.05%
NOSH 331,681 332,878 332,890 333,071 332,816 339,230 230,084 6.27%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.78% 34.57% -3,184.43% -92.66% -184.86% -79.66% -17.25% -
ROE 0.62% 27.00% -13.19% -3.00% -6.45% 0.00% -4.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.98 74.65 0.20 1.67 1.55 2.19 14.99 -2.36%
EPS 1.13 25.65 -6.33 -1.53 -2.84 -1.72 -2.38 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 0.95 0.48 0.51 0.44 0.00 0.52 23.30%
Adjusted Per Share Value based on latest NOSH - 333,071
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.73 61.90 0.17 1.38 1.28 1.85 8.59 3.77%
EPS 0.93 21.27 -5.25 -1.27 -2.35 -1.42 -1.36 -
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.512 0.7878 0.398 0.4231 0.3648 0.00 0.298 31.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.09 0.88 0.995 1.07 0.79 0.77 0.82 -
P/RPS 8.39 1.18 495.85 64.26 51.11 35.15 5.47 7.38%
P/EPS 96.46 3.43 -15.72 -69.93 -27.82 -45.72 -34.45 -
EY 1.04 29.14 -6.36 -1.43 -3.59 -2.19 -2.90 -
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.93 2.07 2.10 1.80 0.00 1.58 -14.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 17/11/15 18/11/14 18/11/13 26/11/12 22/11/11 25/11/10 -
Price 0.98 1.00 0.93 1.28 0.78 0.81 0.78 -
P/RPS 7.55 1.34 463.46 76.87 50.47 36.97 5.20 6.40%
P/EPS 86.73 3.90 -14.69 -83.66 -27.46 -48.10 -32.77 -
EY 1.15 25.65 -6.81 -1.20 -3.64 -2.08 -3.05 -
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.05 1.94 2.51 1.77 0.00 1.50 -15.64%

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