[MAGNA] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[MAGNA] MAGNA PRIMA BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 101.85%
YoY- 101.94%
Quarter Report
Latest QR
Upcoming QR
MAGNA's Result
MAGNA's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 46,000 85,350 6,531 18,958 32,241 38,133 100,959 -12.27%
PBT -133,287 52,689 911 -133,180 -31,492 -26,105 13,885 -
Tax 5,881 -177 359 -18,511 -3,037 -28,992 -2,609 -
NP -127,406 52,512 1,270 -151,691 -34,529 -55,097 11,276 -
-
NP to SH -127,406 49,827 2,895 -149,571 -32,728 -53,656 13,279 -
-
Tax Rate - 0.34% -39.41% - - - 18.79% -
Total Cost 173,406 32,838 5,261 170,649 66,770 93,230 89,683 11.61%
-
Net Worth 291,381 423,102 390,491 345,932 485,635 524,578 594,301 -11.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 2,827 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 291,381 423,102 390,491 345,932 485,635 524,578 594,301 -11.19%
NOSH 401,438 401,438 401,438 334,912 334,912 334,912 334,912 3.06%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -276.97% 61.53% 19.45% -800.14% -107.10% -144.49% 11.17% -
ROE -43.72% 11.78% 0.74% -43.24% -6.74% -10.23% 2.23% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.52 21.38 1.89 5.70 9.69 11.49 30.41 -14.93%
EPS -31.92 12.48 0.84 -44.97 -9.84 -16.16 4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.73 1.06 1.13 1.04 1.46 1.58 1.79 -13.87%
Adjusted Per Share Value based on latest NOSH - 401,438
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.46 21.26 1.63 4.72 8.03 9.50 25.15 -12.27%
EPS -31.74 12.41 0.72 -37.26 -8.15 -13.37 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.7258 1.054 0.9727 0.8617 1.2097 1.3067 1.4804 -11.19%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.41 0.47 0.41 0.88 0.85 0.935 1.27 -
P/RPS 3.56 2.20 21.69 15.44 8.77 8.14 4.18 -2.63%
P/EPS -1.28 3.77 48.94 -1.96 -8.64 -5.79 31.75 -
EY -77.85 26.56 2.04 -51.10 -11.58 -17.28 3.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 0.56 0.44 0.36 0.85 0.58 0.59 0.71 -3.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 18/03/21 13/02/20 28/02/19 28/02/18 -
Price 0.565 0.44 0.435 0.60 0.81 0.88 1.26 -
P/RPS 4.90 2.06 23.02 10.53 8.36 7.66 4.14 2.84%
P/EPS -1.77 3.52 51.92 -1.33 -8.23 -5.45 31.50 -
EY -56.49 28.37 1.93 -74.94 -12.15 -18.36 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 0.77 0.42 0.38 0.58 0.55 0.56 0.70 1.60%

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