[MAGNA] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 21,000 0 0 4,174 7,161 9,699 49,773 -13.39% YoY % 0.00% 0.00% 0.00% -41.71% -26.17% -80.51% - Horiz. % 42.19% 0.00% 0.00% 8.39% 14.39% 19.49% 100.00%
PBT -11,694 -3,732 -7,785 -4,399 -7,135 604 -10,026 2.60% YoY % -213.34% 52.06% -76.97% 38.35% -1,281.29% 106.02% - Horiz. % 116.64% 37.22% 77.65% 43.88% 71.16% -6.02% 100.00%
Tax -2 -130 -5 -1,350 0 4,447 1,477 - YoY % 98.46% -2,500.00% 99.63% 0.00% 0.00% 201.08% - Horiz. % -0.14% -8.80% -0.34% -91.40% 0.00% 301.08% 100.00%
NP -11,696 -3,862 -7,790 -5,749 -7,135 5,051 -8,549 5.36% YoY % -202.85% 50.42% -35.50% 19.43% -241.26% 159.08% - Horiz. % 136.81% 45.17% 91.12% 67.25% 83.46% -59.08% 100.00%
NP to SH -11,690 -3,861 -7,497 -4,616 -6,731 5,328 -8,168 6.15% YoY % -202.77% 48.50% -62.41% 31.42% -226.33% 165.23% - Horiz. % 143.12% 47.27% 91.79% 56.51% 82.41% -65.23% 100.00%
Tax Rate - % - % - % - % - % -736.26 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 32,696 3,862 7,790 9,923 14,296 4,648 58,322 -9.19% YoY % 746.61% -50.42% -21.50% -30.59% 207.57% -92.03% - Horiz. % 56.06% 6.62% 13.36% 17.01% 24.51% 7.97% 100.00%
Net Worth 407,136 418,851 322,648 469,004 495,614 595,402 597,252 -6.18% YoY % -2.80% 29.82% -31.21% -5.37% -16.76% -0.31% - Horiz. % 68.17% 70.13% 54.02% 78.53% 82.98% 99.69% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 407,136 418,851 322,648 469,004 495,614 595,402 597,252 -6.18% YoY % -2.80% 29.82% -31.21% -5.37% -16.76% -0.31% - Horiz. % 68.17% 70.13% 54.02% 78.53% 82.98% 99.69% 100.00%
NOSH 399,153 395,143 332,627 332,627 332,627 332,627 331,807 3.13% YoY % 1.01% 18.79% 0.00% 0.00% 0.00% 0.25% - Horiz. % 120.30% 119.09% 100.25% 100.25% 100.25% 100.25% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -55.70 % 0.00 % 0.00 % -137.73 % -99.64 % 52.08 % -17.18 % 21.65% YoY % 0.00% 0.00% 0.00% -38.23% -291.32% 403.14% - Horiz. % 324.21% -0.00% -0.00% 801.69% 579.98% -303.14% 100.00%
ROE -2.87 % -0.92 % -2.32 % -0.98 % -1.36 % 0.89 % -1.37 % 13.11% YoY % -211.96% 60.34% -136.73% 27.94% -252.81% 164.96% - Horiz. % 209.49% 67.15% 169.34% 71.53% 99.27% -64.96% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.26 - - 1.25 2.15 2.92 15.00 -16.02% YoY % 0.00% 0.00% 0.00% -41.86% -26.37% -80.53% - Horiz. % 35.07% 0.00% 0.00% 8.33% 14.33% 19.47% 100.00%
EPS -2.93 -0.91 -2.25 -1.63 -2.02 1.60 -2.46 2.96% YoY % -221.98% 59.56% -38.04% 19.31% -226.25% 165.04% - Horiz. % 119.11% 36.99% 91.46% 66.26% 82.11% -65.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0200 1.0600 0.9700 1.4100 1.4900 1.7900 1.8000 -9.03% YoY % -3.77% 9.28% -31.21% -5.37% -16.76% -0.56% - Horiz. % 56.67% 58.89% 53.89% 78.33% 82.78% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 401,438 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.23 - - 1.04 1.78 2.42 12.40 -13.40% YoY % 0.00% 0.00% 0.00% -41.57% -26.45% -80.48% - Horiz. % 42.18% 0.00% 0.00% 8.39% 14.35% 19.52% 100.00%
EPS -2.91 -0.96 -1.87 -1.15 -1.68 1.33 -2.03 6.18% YoY % -203.12% 48.66% -62.61% 31.55% -226.32% 165.52% - Horiz. % 143.35% 47.29% 92.12% 56.65% 82.76% -65.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0142 1.0434 0.8037 1.1683 1.2346 1.4832 1.4878 -6.18% YoY % -2.80% 29.82% -31.21% -5.37% -16.76% -0.31% - Horiz. % 68.17% 70.13% 54.02% 78.53% 82.98% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.4200 0.4800 0.5300 0.7500 1.0500 1.0100 1.4000 -
P/RPS 7.98 0.00 0.00 59.77 48.77 34.64 9.33 -2.57% YoY % 0.00% 0.00% 0.00% 22.55% 40.79% 271.28% - Horiz. % 85.53% 0.00% 0.00% 640.62% 522.72% 371.28% 100.00%
P/EPS -14.34 -49.12 -23.52 -54.04 -51.89 63.05 -56.87 -20.51% YoY % 70.81% -108.84% 56.48% -4.14% -182.30% 210.87% - Horiz. % 25.22% 86.37% 41.36% 95.02% 91.24% -110.87% 100.00%
EY -6.97 -2.04 -4.25 -1.85 -1.93 1.59 -1.76 25.77% YoY % -241.67% 52.00% -129.73% 4.15% -221.38% 190.34% - Horiz. % 396.02% 115.91% 241.48% 105.11% 109.66% -90.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.45 0.55 0.53 0.70 0.56 0.78 -10.16% YoY % -8.89% -18.18% 3.77% -24.29% 25.00% -28.21% - Horiz. % 52.56% 57.69% 70.51% 67.95% 89.74% 71.79% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 30/11/22 18/11/21 19/11/20 21/11/19 22/11/18 27/11/17 -
Price 0.4100 0.4600 0.4150 0.7000 0.9000 0.9100 1.2900 -
P/RPS 7.79 0.00 0.00 55.78 41.80 31.21 8.60 -1.63% YoY % 0.00% 0.00% 0.00% 33.44% 33.93% 262.91% - Horiz. % 90.58% 0.00% 0.00% 648.60% 486.05% 362.91% 100.00%
P/EPS -14.00 -47.08 -18.41 -50.44 -44.48 56.81 -52.40 -19.74% YoY % 70.26% -155.73% 63.50% -13.40% -178.30% 208.42% - Horiz. % 26.72% 89.85% 35.13% 96.26% 84.89% -108.42% 100.00%
EY -7.14 -2.12 -5.43 -1.98 -2.25 1.76 -1.91 24.57% YoY % -236.79% 60.96% -174.24% 12.00% -227.84% 192.15% - Horiz. % 373.82% 110.99% 284.29% 103.66% 117.80% -92.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.43 0.43 0.50 0.60 0.51 0.72 -9.33% YoY % -6.98% 0.00% -14.00% -16.67% 17.65% -29.17% - Horiz. % 55.56% 59.72% 59.72% 69.44% 83.33% 70.83% 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