[MAGNA] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 0 0 81,600 0 3,750 0 2,784 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,931.03% 0.00% 134.70% 0.00% 100.00%
PBT -1,499 -3,998 9,865 -3,732 46,759 -203 21,919 - QoQ % 62.51% -140.53% 364.34% -107.98% 23,133.99% -100.93% - Horiz. % -6.84% -18.24% 45.01% -17.03% 213.33% -0.93% 100.00%
Tax -88 -88 -17 -130 -15 -15 439 - QoQ % 0.00% -417.65% 86.92% -766.67% 0.00% -103.42% - Horiz. % -20.05% -20.05% -3.87% -29.61% -3.42% -3.42% 100.00%
NP -1,587 -4,086 9,848 -3,862 46,744 -218 22,358 - QoQ % 61.16% -141.49% 355.00% -108.26% 21,542.20% -100.98% - Horiz. % -7.10% -18.28% 44.05% -17.27% 209.07% -0.98% 100.00%
NP to SH -1,566 -4,086 6,563 -3,861 46,987 138 23,107 - QoQ % 61.67% -162.26% 269.98% -108.22% 33,948.55% -99.40% - Horiz. % -6.78% -17.68% 28.40% -16.71% 203.35% 0.60% 100.00%
Tax Rate - % - % 0.17 % - % 0.03 % - % -2.00 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -8.50% 0.00% -1.50% 0.00% 100.00%
Total Cost 1,587 4,086 71,752 3,862 -42,994 218 -19,574 - QoQ % -61.16% -94.31% 1,757.90% 108.98% -19,822.02% 101.11% - Horiz. % -8.11% -20.87% -366.57% -19.73% 219.65% -1.11% 100.00%
Net Worth 419,110 415,119 423,102 418,851 480,767 416,266 390,491 4.84% QoQ % 0.96% -1.89% 1.01% -12.88% 15.50% 6.60% - Horiz. % 107.33% 106.31% 108.35% 107.26% 123.12% 106.60% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 419,110 415,119 423,102 418,851 480,767 416,266 390,491 4.84% QoQ % 0.96% -1.89% 1.01% -12.88% 15.50% 6.60% - Horiz. % 107.33% 106.31% 108.35% 107.26% 123.12% 106.60% 100.00%
NOSH 399,153 399,153 399,153 395,143 378,557 361,971 345,568 10.12% QoQ % 0.00% 0.00% 1.01% 4.38% 4.58% 4.75% - Horiz. % 115.51% 115.51% 115.51% 114.35% 109.55% 104.75% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.00 % 0.00 % 12.07 % 0.00 % 1,246.51 % 0.00 % 803.09 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 1.50% 0.00% 155.21% 0.00% 100.00%
ROE -0.37 % -0.98 % 1.55 % -0.92 % 9.77 % 0.03 % 5.92 % - QoQ % 62.24% -163.23% 268.48% -109.42% 32,466.67% -99.49% - Horiz. % -6.25% -16.55% 26.18% -15.54% 165.03% 0.51% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS - - 20.44 - 0.99 - 0.81 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,523.46% 0.00% 122.22% 0.00% 100.00%
EPS -0.39 -1.02 1.64 -0.91 12.41 0.04 6.69 - QoQ % 61.76% -162.20% 280.22% -107.33% 30,925.00% -99.40% - Horiz. % -5.83% -15.25% 24.51% -13.60% 185.50% 0.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0500 1.0400 1.0600 1.0600 1.2700 1.1500 1.1300 -4.79% QoQ % 0.96% -1.89% 0.00% -16.54% 10.43% 1.77% - Horiz. % 92.92% 92.04% 93.81% 93.81% 112.39% 101.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 401,438 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS - - 20.33 - 0.93 - 0.69 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,946.38% 0.00% 134.78% 0.00% 100.00%
EPS -0.39 -1.02 1.63 -0.96 11.70 0.03 5.76 - QoQ % 61.76% -162.58% 269.79% -108.21% 38,900.00% -99.48% - Horiz. % -6.77% -17.71% 28.30% -16.67% 203.12% 0.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0440 1.0341 1.0540 1.0434 1.1976 1.0369 0.9727 4.84% QoQ % 0.96% -1.89% 1.02% -12.88% 15.50% 6.60% - Horiz. % 107.33% 106.31% 108.36% 107.27% 123.12% 106.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3950 0.4450 0.4700 0.4800 0.5000 0.4350 0.4100 -
P/RPS 0.00 0.00 2.30 0.00 50.47 0.00 50.89 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 4.52% 0.00% 99.17% 0.00% 100.00%
P/EPS -100.68 -43.47 28.58 -49.12 4.03 1,141.00 6.13 - QoQ % -131.61% -252.10% 158.18% -1,318.86% -99.65% 18,513.38% - Horiz. % -1,642.41% -709.14% 466.23% -801.30% 65.74% 18,613.38% 100.00%
EY -0.99 -2.30 3.50 -2.04 24.82 0.09 16.31 - QoQ % 56.96% -165.71% 271.57% -108.22% 27,477.78% -99.45% - Horiz. % -6.07% -14.10% 21.46% -12.51% 152.18% 0.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.43 0.44 0.45 0.39 0.38 0.36 3.68% QoQ % -11.63% -2.27% -2.22% 15.38% 2.63% 5.56% - Horiz. % 105.56% 119.44% 122.22% 125.00% 108.33% 105.56% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 23/05/23 27/02/23 30/11/22 - 25/05/22 28/02/22 -
Price 0.4100 0.4100 0.4400 0.4600 0.4300 0.4000 0.4350 -
P/RPS 0.00 0.00 2.15 0.00 43.41 0.00 54.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 3.98% 0.00% 80.39% 0.00% 100.00%
P/EPS -104.50 -40.05 26.76 -47.08 3.46 1,049.19 6.51 - QoQ % -160.92% -249.66% 156.84% -1,460.69% -99.67% 16,016.59% - Horiz. % -1,605.22% -615.21% 411.06% -723.20% 53.15% 16,116.59% 100.00%
EY -0.96 -2.50 3.74 -2.12 28.87 0.10 15.37 - QoQ % 61.60% -166.84% 276.42% -107.34% 28,770.00% -99.35% - Horiz. % -6.25% -16.27% 24.33% -13.79% 187.83% 0.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.39 0.39 0.42 0.43 0.34 0.35 0.38 1.75% QoQ % 0.00% -7.14% -2.33% 26.47% -2.86% -7.89% - Horiz. % 102.63% 102.63% 110.53% 113.16% 89.47% 92.11% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
QUARTERLY REPORT 3Q2022.pdf 
