[MAGMA] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAGMA] MAGMA GROUP BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.78%
YoY- -1073.59%
Quarter Report
Latest QR
Upcoming QR
MAGMA's Result
MAGMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,733 7,364 5,074 2,042 2,070 2,560 7,665 -8.30%
PBT -15,773 -18,432 -20,528 -8,309 -9,606 -6,320 -12,946 14.11%
Tax 0 0 0 0 0 0 -3,394 -
NP -15,773 -18,432 -20,528 -8,309 -9,606 -6,320 -16,340 -2.33%
-
NP to SH -15,441 -18,108 -20,127 -8,061 -9,350 -6,120 -16,024 -2.44%
-
Tax Rate - - - - - - - -
Total Cost 22,507 25,796 25,602 10,351 11,676 8,880 24,005 -4.21%
-
Net Worth 29,383 30,119 29,212 38,378 41,400 41,834 26,397 7.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 29,383 30,119 29,212 38,378 41,400 41,834 26,397 7.42%
NOSH 499,714 499,499 468,905 438,115 449,519 437,142 209,671 78.70%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -234.26% -250.28% -404.57% -406.79% -464.06% -246.88% -213.18% -
ROE -52.55% -60.12% -68.90% -21.00% -22.58% -14.63% -60.70% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.35 1.47 1.08 0.47 0.46 0.59 3.66 -48.66%
EPS -3.23 -3.81 -4.29 -1.84 -2.08 -1.40 -7.47 -42.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0603 0.0623 0.0876 0.0921 0.0957 0.1259 -39.88%
Adjusted Per Share Value based on latest NOSH - 472,758
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.62 0.68 0.47 0.19 0.19 0.24 0.70 -7.79%
EPS -1.42 -1.66 -1.85 -0.74 -0.86 -0.56 -1.47 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.0277 0.0268 0.0353 0.038 0.0384 0.0243 7.29%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.09 0.08 0.135 0.13 0.155 0.185 -
P/RPS 5.57 6.10 7.39 28.96 28.23 26.47 5.06 6.63%
P/EPS -2.43 -2.48 -1.86 -7.34 -6.25 -11.07 -2.42 0.27%
EY -41.20 -40.28 -53.65 -13.63 -16.00 -9.03 -41.31 -0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.49 1.28 1.54 1.41 1.62 1.47 -8.83%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 27/02/15 21/11/14 29/08/14 22/05/14 28/02/14 -
Price 0.055 0.08 0.08 0.125 0.155 0.15 0.15 -
P/RPS 4.08 5.43 7.39 26.81 33.66 25.61 4.10 -0.32%
P/EPS -1.78 -2.21 -1.86 -6.79 -7.45 -10.71 -1.96 -6.23%
EY -56.18 -45.32 -53.65 -14.72 -13.42 -9.33 -50.95 6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.33 1.28 1.43 1.68 1.57 1.19 -14.58%

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